| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 877 489.00 | | 877 489.00 | 877 489.00 |
BZ Other receivables | 51 066.00 | | 51 066.00 | 51 066.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 51 066.00 | | 51 066.00 | 51 066.00 |
CO Grand total (0 to V) | 928 555.00 | | 928 555.00 | 928 555.00 |
CU Other investments | 877 489.00 | | 877 489.00 | 877 489.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 400 000.00 | 400 000.00 | | 400 000.00 |
DD Legal reserve (1) | 2 787.00 | 2 164.00 | | 2 787.00 |
DG Other reserves | 52 388.00 | 40 569.00 | | 52 388.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 61 468.00 | 12 442.00 | | 61 468.00 |
DK Regulated provisions | 29 338.00 | 22 945.00 | | 29 338.00 |
DL TOTAL (I) | 545 981.00 | 478 120.00 | | 545 981.00 |
DU Loans and Debts from Credit Institutions (3) | 191 159.00 | 240 309.00 | | 191 159.00 |
DV Miscellaneous Loans and Financial Debts (4) | 164 768.00 | 161 572.00 | | 164 768.00 |
DX Trade payables and related accounts | 1 393.00 | 1 774.00 | | 1 393.00 |
DY Tax and social security liabilities | 25 252.00 | 26 638.00 | | 25 252.00 |
EA Other liabilities | 2.00 | 2.00 | | 2.00 |
EC TOTAL (IV) | 382 574.00 | 430 294.00 | | 382 574.00 |
EE Grand total (I to V) | 928 555.00 | 908 415.00 | | 928 555.00 |
EG Accrued income and payables due within one year | 261 829.00 | 250 276.00 | | 261 829.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 151 044.00 | | 151 044.00 | 151 044.00 |
FJ Net sales | 151 044.00 | | 151 044.00 | 151 044.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 151 048.00 | |
FW Other purchases and external expenses | | | 5 973.00 | |
FX Taxes, duties, and similar payments | | | 1 215.00 | |
FY Salaries and Wages | | | 95 745.00 | |
FZ Social Security Contributions | | | 35 045.00 | |
GE Other Expenses | | | 12.00 | |
GF Total Operating Expenses (II) | | | 137 990.00 | |
GG - OPERATING RESULT (I - II) | | | 13 059.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 60 000.00 | |
GL Other interest and similar income | | | 6.00 | |
GP Total financial income (V) | | | 60 006.00 | |
GR Interest and similar expenses | | | 5 704.00 | |
GU Total financial expenses (VI) | | | 5 704.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 54 302.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 67 361.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 500.00 | | | 500.00 |
HD Total exceptional income (VII) | 500.00 | | | 500.00 |
HG Exceptional depreciation and provisions | 6 393.00 | 6 393.00 | | 6 393.00 |
HH Total exceptional expenses (VIII) | 6 393.00 | 6 393.00 | | 6 393.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 893.00 | -6 393.00 | | -5 893.00 |
HL TOTAL REVENUE (I + III + V + VII) | 211 555.00 | 166 423.00 | | 211 555.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 150 087.00 | 153 981.00 | | 150 087.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 61 468.00 | 12 442.00 | | 61 468.00 |
| |
| 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 | 877 478.00 | | 6.00 | 877 478.00 |
I3 DECREASES Total Financial Fixed Assets | | | 877 484.00 | |
I4 DECREASES Grand Total | | | 877 484.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 877 478.00 | | 6.00 | 877 478.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 22 945.00 | 6 393.00 | | 22 945.00 |
7C Grand total | 22 945.00 | 6 393.00 | | 22 945.00 |
UJ - Exceptional | | 6 393.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 1 393.00 | 1 393.00 | | 1 393.00 |
8C Staff and Related Accounts | 10 772.00 | 10 772.00 | | 10 772.00 |
8D Social Security and Other Social Organizations | 12 039.00 | 12 039.00 | | 12 039.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2.00 | 2.00 | | 2.00 |
UY Staff and related accounts | 909.00 | 909.00 | | 909.00 |
VB VAT | 158.00 | 158.00 | | 158.00 |
VC Group and associates | 50 000.00 | 50 000.00 | | 50 000.00 |
VG Loans with a maturity of up to one year at origin | 11 140.00 | 11 140.00 | | 11 140.00 |
VH Loans with a maturity of more than one year at origin | 180 019.00 | 59 274.00 | 120 744.00 | 180 019.00 |
VI Group and Associates | 164 768.00 | 164 768.00 | | 164 768.00 |
VK Loans repaid during the year | 58 554.00 | | | 58 554.00 |
VQ Other Taxes, Duties, and Similar Debts | 298.00 | 298.00 | | 298.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 51 066.00 | 51 066.00 | | 51 066.00 |
VW VAT | 2 144.00 | 2 144.00 | | 2 144.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 382 574.00 | 261 829.00 | 120 744.00 | 382 574.00 |
