| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 284 987.00 | 97 414.00 | 187 573.00 | 284 987.00 |
AT Other tangible assets | 583.00 | 474.00 | 108.00 | 583.00 |
BD Other fixed assets | 50 585.00 | | 50 585.00 | 50 585.00 |
BH Other financial assets | 9 300.00 | | 9 300.00 | 9 300.00 |
BJ TOTAL (I) | 345 475.00 | 97 888.00 | 247 586.00 | 345 475.00 |
BX Customers and related accounts | 4 497.00 | | 4 497.00 | 4 497.00 |
BZ Other receivables | 217 330.00 | | 217 330.00 | 217 330.00 |
CF Cash and cash equivalents | 50 721.00 | | 50 721.00 | 50 721.00 |
CH Prepaid expenses | 6 196.00 | | 6 196.00 | 6 196.00 |
CJ TOTAL (II) | 278 744.00 | | 278 744.00 | 278 744.00 |
CO Grand total (0 to V) | 624 219.00 | 97 888.00 | 526 330.00 | 624 219.00 |
CP Shares due in less than one year | 9 300.00 | | | 9 300.00 |
CU Other investments | 20.00 | | 20.00 | 20.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 152 449.00 | 152 449.00 | | 152 449.00 |
DD Legal reserve (1) | 15 245.00 | 15 245.00 | | 15 245.00 |
DH Retained earnings | 320 369.00 | 344 631.00 | | 320 369.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 128.00 | 45 738.00 | | 6 128.00 |
DL TOTAL (I) | 494 192.00 | 558 064.00 | | 494 192.00 |
DV Miscellaneous Loans and Financial Debts (4) | 17 814.00 | 32 147.00 | | 17 814.00 |
DX Trade payables and related accounts | 6 656.00 | 13 656.00 | | 6 656.00 |
DY Tax and social security liabilities | 2 055.00 | 3 475.00 | | 2 055.00 |
EB Prepaid income (2) | 5 613.00 | 3 333.00 | | 5 613.00 |
EC TOTAL (IV) | 32 138.00 | 52 611.00 | | 32 138.00 |
EE Grand total (I to V) | 526 330.00 | 610 675.00 | | 526 330.00 |
EG Accrued income and payables due within one year | 32 138.00 | 52 611.00 | | 32 138.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 21 455.00 | | 21 455.00 | 21 455.00 |
FJ Net sales | 21 455.00 | | 21 455.00 | 21 455.00 |
FR Total operating income (I) | | | 21 455.00 | |
FW Other purchases and external expenses | | | 77 613.00 | |
FX Taxes, duties, and similar payments | | | 3 279.00 | |
FY Salaries and Wages | | | 8 000.00 | |
FZ Social Security Contributions | | | 5 851.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 28 678.00 | |
GF Total Operating Expenses (II) | | | 123 421.00 | |
GG - OPERATING RESULT (I - II) | | | -101 966.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 65 116.00 | |
GL Other interest and similar income | | | 44 253.00 | |
GP Total financial income (V) | | | 109 369.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 109 369.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 404.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1.00 | 2.00 | | 1.00 |
HD Total exceptional income (VII) | 1.00 | 2.00 | | 1.00 |
HE Exceptional expenses on management operations | 4.00 | 3 765.00 | | 4.00 |
HH Total exceptional expenses (VIII) | 4.00 | 3 765.00 | | 4.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3.00 | -3 762.00 | | -3.00 |
HK Income tax | 1 272.00 | 13 565.00 | | 1 272.00 |
HL TOTAL REVENUE (I + III + V + VII) | 130 825.00 | 181 267.00 | | 130 825.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 124 697.00 | 135 528.00 | | 124 697.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 128.00 | 45 738.00 | | 6 128.00 |
| |
| 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 | 352 975.00 | | 37.00 | 352 975.00 |
I3 DECREASES Total Financial Fixed Assets | | 7 537.00 | 59 905.00 | |
I4 DECREASES Grand Total | | 7 537.00 | 345 475.00 | |
IO DECREASES Total including other intangible assets | | | 284 987.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 583.00 | |
KD ACQUISITIONS Total including other intangible assets | 284 987.00 | | | 284 987.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 583.00 | | | 583.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 67 405.00 | | 37.00 | 67 405.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 69 211.00 | 28 678.00 | | 69 211.00 |
PE DEPRECIATION Total including other intangible assets | 68 931.00 | 28 484.00 | | 68 931.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 280.00 | 194.00 | | 280.00 |
| |
| 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 | 6 656.00 | 6 656.00 | | 6 656.00 |
8D Social Security and Other Social Organizations | 760.00 | 760.00 | | 760.00 |
8L Deferred income | 5 613.00 | 5 613.00 | | 5 613.00 |
UT Other financial assets | 9 300.00 | 9 300.00 | | 9 300.00 |
UX Other trade receivables | 4 497.00 | | | 4 497.00 |
VB VAT | 7 940.00 | | | 7 940.00 |
VI Group and Associates | 17 814.00 | 17 814.00 | | 17 814.00 |
VK Loans repaid during the year | 9 300.00 | | | 9 300.00 |
VM Income taxes | 12 296.00 | | | 12 296.00 |
VQ Other Taxes, Duties, and Similar Debts | 239.00 | 239.00 | | 239.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 197 094.00 | | | 197 094.00 |
VS Prepaid expenses | 6 196.00 | | | 6 196.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 237 323.00 | 237 323.00 | | 237 323.00 |
VW VAT | 1 055.00 | 1 055.00 | | 1 055.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 32 138.00 | 32 138.00 | | 32 138.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 2 959.00 | 2 814.00 | | 2 959.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 459.00 | 4 929.00 | | 5 459.00 |
ST Other accounts | 12 856.00 | 8 595.00 | | 12 856.00 |
XQ Rental, rental and co-ownership charges | 59 299.00 | 59 171.00 | | 59 299.00 |
YR Real estate leasing commitment | | 22.00 | | |
YW Business tax | 319.00 | 249.00 | | 319.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 279.00 | 3 063.00 | | 3 279.00 |
YY Amount of VAT collected | 4 426.00 | 128 481.00 | | 4 426.00 |
YZ Total deductible VAT on goods and services | 8 424.00 | 12 169.00 | | 8 424.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 77 613.00 | 72 695.00 | | 77 613.00 |
