| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 892.00 | 3 134.00 | 758.00 | 3 892.00 |
BJ TOTAL (I) | 606 853.00 | 3 134.00 | 603 718.00 | 606 853.00 |
BX Customers and related accounts | 32 413.00 | | 32 413.00 | 32 413.00 |
BZ Other receivables | 44 872.00 | | 44 872.00 | 44 872.00 |
CF Cash and cash equivalents | 11 901.00 | | 11 901.00 | 11 901.00 |
CH Prepaid expenses | 875.00 | | 875.00 | 875.00 |
CJ TOTAL (II) | 90 061.00 | | 90 061.00 | 90 061.00 |
CO Grand total (0 to V) | 696 914.00 | 3 134.00 | 693 779.00 | 696 914.00 |
CU Other investments | 602 961.00 | | 602 961.00 | 602 961.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 115 725.00 | 126 725.00 | | 115 725.00 |
DH Retained earnings | 203.00 | 2.00 | | 203.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 172 799.00 | 106 201.00 | | 172 799.00 |
DL TOTAL (I) | 343 727.00 | 287 928.00 | | 343 727.00 |
DU Loans and Debts from Credit Institutions (3) | 261 794.00 | 307 628.00 | | 261 794.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 092.00 | 5 454.00 | | 18 092.00 |
DX Trade payables and related accounts | 2 176.00 | | | 2 176.00 |
DY Tax and social security liabilities | 62 990.00 | 43 591.00 | | 62 990.00 |
DZ Fixed asset liabilities and related accounts | 5 000.00 | 20 000.00 | | 5 000.00 |
EC TOTAL (IV) | 350 052.00 | 376 673.00 | | 350 052.00 |
EE Grand total (I to V) | 693 779.00 | 664 600.00 | | 693 779.00 |
EG Accrued income and payables due within one year | 134 322.00 | 115 025.00 | | 134 322.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 230.00 | 146.00 | | 230.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 253 100.00 | | 253 100.00 | 253 100.00 |
FJ Net sales | 253 100.00 | | 253 100.00 | 253 100.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 12 716.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 265 817.00 | |
FW Other purchases and external expenses | | | 27 373.00 | |
FX Taxes, duties, and similar payments | | | 16 548.00 | |
FY Salaries and Wages | | | 172 293.00 | |
FZ Social Security Contributions | | | 41 848.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 841.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 258 907.00 | |
GG - OPERATING RESULT (I - II) | | | 6 910.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 168 289.00 | |
GL Other interest and similar income | | | 504.00 | |
GP Total financial income (V) | | | 168 793.00 | |
GR Interest and similar expenses | | | 2 601.00 | |
GU Total financial expenses (VI) | | | 2 601.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 166 192.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 173 102.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 36 295.00 | | |
HD Total exceptional income (VII) | | 36 295.00 | | |
HF Exceptional expenses on capital transactions | | 33 500.00 | | |
HH Total exceptional expenses (VIII) | | 33 500.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 2 795.00 | | |
HK Income tax | 303.00 | 1 097.00 | | 303.00 |
HL TOTAL REVENUE (I + III + V + VII) | 434 610.00 | 331 963.00 | | 434 610.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 261 811.00 | 225 762.00 | | 261 811.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 172 799.00 | 106 201.00 | | 172 799.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 606 853.00 | | | 606 853.00 |
I3 DECREASES Total Financial Fixed Assets | | | 602 961.00 | |
I4 DECREASES Grand Total | | | 606 853.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 892.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 892.00 | | | 3 892.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 602 961.00 | | | 602 961.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 294.00 | 841.00 | | 2 294.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 294.00 | 841.00 | | 2 294.00 |
