| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 35 000.00 | 17 931.00 | 17 069.00 | 35 000.00 |
BF Loans | 293.00 | | 293.00 | 293.00 |
BJ TOTAL (I) | 50 386.00 | 17 931.00 | 32 455.00 | 50 386.00 |
BZ Other receivables | 228 717.00 | | 228 717.00 | 228 717.00 |
CF Cash and cash equivalents | 24 097.00 | | 24 097.00 | 24 097.00 |
CH Prepaid expenses | 933.00 | | 933.00 | 933.00 |
CJ TOTAL (II) | 253 747.00 | | 253 747.00 | 253 747.00 |
CO Grand total (0 to V) | 304 133.00 | 17 931.00 | 286 202.00 | 304 133.00 |
CU Other investments | 15 092.00 | | 15 092.00 | 15 092.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 336.00 | | | 5 336.00 |
DD Legal reserve (1) | 3 285.00 | | | 3 285.00 |
DF Regulated reserves (1) | 21 724.00 | | | 21 724.00 |
DG Other reserves | 227 995.00 | | | 227 995.00 |
DH Retained earnings | -342 744.00 | | | -342 744.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 114 004.00 | | | 114 004.00 |
DL TOTAL (I) | 29 600.00 | | | 29 600.00 |
DU Loans and Debts from Credit Institutions (3) | 13 917.00 | | | 13 917.00 |
DX Trade payables and related accounts | 9 047.00 | | | 9 047.00 |
DY Tax and social security liabilities | 33 638.00 | | | 33 638.00 |
EA Other liabilities | 200 000.00 | | | 200 000.00 |
EC TOTAL (IV) | 256 602.00 | | | 256 602.00 |
EE Grand total (I to V) | 286 202.00 | | | 286 202.00 |
EG Accrued income and payables due within one year | 255 506.00 | | | 255 506.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 3 512.00 | |
FR Total operating income (I) | | | 3 512.00 | |
FW Other purchases and external expenses | | | 15 510.00 | |
FX Taxes, duties, and similar payments | | | 8 002.00 | |
FY Salaries and Wages | | | 111 726.00 | |
FZ Social Security Contributions | | | 62 796.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 879.00 | |
GE Other Expenses | | | 503.00 | |
GF Total Operating Expenses (II) | | | 207 416.00 | |
GG - OPERATING RESULT (I - II) | | | -203 904.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 319 222.00 | |
GP Total financial income (V) | | | 319 222.00 | |
GR Interest and similar expenses | | | 1 178.00 | |
GU Total financial expenses (VI) | | | 1 178.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 318 043.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 114 139.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 336.00 | | | 336.00 |
HE Exceptional expenses on management operations | 135.00 | | | 135.00 |
HH Total exceptional expenses (VIII) | 135.00 | | | 135.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -135.00 | | | -135.00 |
HL TOTAL REVENUE (I + III + V + VII) | 322 733.00 | | | 322 733.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 208 730.00 | | | 208 730.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 114 004.00 | | | 114 004.00 |
| |
| 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 | 50 686.00 | | | 50 686.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 300.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 300.00 | 15 386.00 | |
I4 DECREASES Grand Total | | 300.00 | 50 386.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 35 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 35 000.00 | | | 35 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15 686.00 | | | 15 686.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 052.00 | 8 879.00 | | 9 052.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 052.00 | 8 879.00 | | 9 052.00 |
