| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 215 751.00 | 43 152.00 | 172 599.00 | 215 751.00 |
AP Buildings | 24 324.00 | 1 179.00 | 23 145.00 | 24 324.00 |
BJ TOTAL (I) | 240 075.00 | 44 331.00 | 195 744.00 | 240 075.00 |
BX Customers and related accounts | 63 259.00 | | 63 259.00 | 63 259.00 |
BZ Other receivables | 46 823.00 | | 46 823.00 | 46 823.00 |
CF Cash and cash equivalents | 378 611.00 | | 378 611.00 | 378 611.00 |
CH Prepaid expenses | 175 358.00 | | 175 358.00 | 175 358.00 |
CJ TOTAL (II) | 664 051.00 | | 664 051.00 | 664 051.00 |
CO Grand total (0 to V) | 904 126.00 | 44 331.00 | 859 795.00 | 904 126.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 374 000.00 | 374 000.00 | | 374 000.00 |
DD Legal reserve (1) | 4 406.00 | | | 4 406.00 |
DG Other reserves | 83 708.00 | | | 83 708.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 52 531.00 | 76 054.00 | | 52 531.00 |
DL TOTAL (I) | 514 645.00 | 462 114.00 | | 514 645.00 |
DQ Provisions for Expenses | 80 000.00 | 60 000.00 | | 80 000.00 |
DR TOTAL (IV) | 80 000.00 | 60 000.00 | | 80 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 54 994.00 | 54 872.00 | | 54 994.00 |
DY Tax and social security liabilities | 11 706.00 | 44 339.00 | | 11 706.00 |
EA Other liabilities | 746.00 | 746.00 | | 746.00 |
EB Prepaid income (2) | 197 608.00 | 191 544.00 | | 197 608.00 |
EC TOTAL (IV) | 265 150.00 | 319 484.00 | | 265 150.00 |
EE Grand total (I to V) | 859 795.00 | 841 598.00 | | 859 795.00 |
EG Accrued income and payables due within one year | 265 150.00 | 319 484.00 | | 265 150.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 821 367.00 | | 821 367.00 | 821 367.00 |
FJ Net sales | 821 367.00 | | 821 367.00 | 821 367.00 |
FR Total operating income (I) | | | 821 367.00 | |
FW Other purchases and external expenses | | | 574 349.00 | |
FX Taxes, duties, and similar payments | | | 1 662.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 921.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 587 932.00 | |
GG - OPERATING RESULT (I - II) | | | 233 436.00 | |
GL Other interest and similar income | | | 1 662.00 | |
GP Total financial income (V) | | | 1 662.00 | |
GR Interest and similar expenses | | | 138 196.00 | |
GU Total financial expenses (VI) | | | 138 196.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -136 534.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 96 901.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 413.00 | 616.00 | | 1 413.00 |
HD Total exceptional income (VII) | 1 413.00 | 616.00 | | 1 413.00 |
HE Exceptional expenses on management operations | 1.00 | 1.00 | | 1.00 |
HG Exceptional depreciation and provisions | 20 000.00 | 20 000.00 | | 20 000.00 |
HH Total exceptional expenses (VIII) | 20 001.00 | 20 001.00 | | 20 001.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -18 588.00 | -19 385.00 | | -18 588.00 |
HK Income tax | 25 783.00 | 36 912.00 | | 25 783.00 |
HL TOTAL REVENUE (I + III + V + VII) | 824 442.00 | 865 545.00 | | 824 442.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 771 912.00 | 789 491.00 | | 771 912.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 52 531.00 | 76 054.00 | | 52 531.00 |
HQ References: Real Estate Leasing | 561 170.00 | 567 932.00 | | 561 170.00 |
| |
| 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 | 238 031.00 | | 2 044.00 | 238 031.00 |
I4 DECREASES Grand Total | | | 240 075.00 | |
IO DECREASES Total including other intangible assets | | | 215 751.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 24 324.00 | |
KD ACQUISITIONS Total including other intangible assets | 215 751.00 | | | 215 751.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 22 280.00 | | 2 044.00 | 22 280.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 32 410.00 | 11 921.00 | | 32 410.00 |
PE DEPRECIATION Total including other intangible assets | 32 364.00 | 10 788.00 | | 32 364.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 46.00 | 1 133.00 | | 46.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5B Provisions for taxes | | | | |
5Z Total provisions for risks and expenses | 60 000.00 | 20 000.00 | | 60 000.00 |
7C Grand total | 60 000.00 | 20 000.00 | | 60 000.00 |
UJ - Exceptional | | 20 000.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 54 994.00 | 54 994.00 | | 54 994.00 |
8K Other liabilities (including liabilities related to repo transactions) | 746.00 | 746.00 | | 746.00 |
8L Deferred income | 197 608.00 | 197 608.00 | | 197 608.00 |
UX Other trade receivables | 63 259.00 | | | 63 259.00 |
VB VAT | 5 691.00 | | | 5 691.00 |
VG Loans with a maturity of up to one year at origin | 97.00 | 97.00 | | 97.00 |
VJ Loans taken out during the year | 121.00 | | | 121.00 |
VM Income taxes | 11 132.00 | | | 11 132.00 |
VQ Other Taxes, Duties, and Similar Debts | 263.00 | 263.00 | | 263.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 30 000.00 | | | 30 000.00 |
VS Prepaid expenses | 175 358.00 | | | 175 358.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 285 440.00 | 285 440.00 | | 285 440.00 |
VW VAT | 11 443.00 | 11 443.00 | | 11 443.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 265 150.00 | 265 150.00 | | 265 150.00 |
