| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 648.00 | 648.00 | | 648.00 |
AT Other tangible assets | 9 755.00 | 9 163.00 | 592.00 | 9 755.00 |
BH Other financial assets | 10 708.00 | | 10 708.00 | 10 708.00 |
BJ TOTAL (I) | 22 124.00 | 9 811.00 | 12 313.00 | 22 124.00 |
BX Customers and related accounts | 57 417.00 | 8 574.00 | 48 843.00 | 57 417.00 |
BZ Other receivables | 199 966.00 | | 199 966.00 | 199 966.00 |
CF Cash and cash equivalents | 114.00 | | 114.00 | 114.00 |
CH Prepaid expenses | 1 559.00 | | 1 559.00 | 1 559.00 |
CJ TOTAL (II) | 259 055.00 | 8 574.00 | 250 481.00 | 259 055.00 |
CO Grand total (0 to V) | 281 179.00 | 18 386.00 | 262 794.00 | 281 179.00 |
CU Other investments | 1 013.00 | | 1 013.00 | 1 013.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 90 000.00 | 90 000.00 | | 90 000.00 |
DD Legal reserve (1) | 9 000.00 | 9 000.00 | | 9 000.00 |
DG Other reserves | 19 918.00 | 33 180.00 | | 19 918.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 78.00 | 1 738.00 | | 78.00 |
DL TOTAL (I) | 118 996.00 | 133 918.00 | | 118 996.00 |
DU Loans and Debts from Credit Institutions (3) | 8 880.00 | 21 334.00 | | 8 880.00 |
DX Trade payables and related accounts | 53 917.00 | 47 995.00 | | 53 917.00 |
DY Tax and social security liabilities | 20 613.00 | 18 389.00 | | 20 613.00 |
EA Other liabilities | 39 327.00 | 10 527.00 | | 39 327.00 |
EC TOTAL (IV) | 143 798.00 | 114 458.00 | | 143 798.00 |
EE Grand total (I to V) | 262 794.00 | 248 376.00 | | 262 794.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 153 183.00 | | 153 183.00 | 153 183.00 |
FJ Net sales | 153 183.00 | | 153 183.00 | 153 183.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 19 841.00 | |
FR Total operating income (I) | | | 173 024.00 | |
FW Other purchases and external expenses | | | 172 279.00 | |
FX Taxes, duties, and similar payments | | | 297.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 440.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 713.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 173 729.00 | |
GG - OPERATING RESULT (I - II) | | | -705.00 | |
GL Other interest and similar income | | | 1 521.00 | |
GP Total financial income (V) | | | 1 521.00 | |
GR Interest and similar expenses | | | 1 486.00 | |
GU Total financial expenses (VI) | | | 1 486.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 34.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -671.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -749.00 | 143.00 | | -749.00 |
HL TOTAL REVENUE (I + III + V + VII) | 174 545.00 | 197 992.00 | | 174 545.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 174 467.00 | 196 255.00 | | 174 467.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 78.00 | 1 738.00 | | 78.00 |
| |
| 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 | 22 124.00 | | | 22 124.00 |
I3 DECREASES Total Financial Fixed Assets | | | 11 721.00 | |
I4 DECREASES Grand Total | | | 22 124.00 | |
IO DECREASES Total including other intangible assets | | | 648.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 755.00 | |
KD ACQUISITIONS Total including other intangible assets | 648.00 | | | 648.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 755.00 | | | 9 755.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 721.00 | | | 11 721.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 371.00 | 440.00 | | 9 371.00 |
PE DEPRECIATION Total including other intangible assets | 648.00 | | | 648.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 723.00 | 440.00 | | 8 723.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 7 861.00 | 713.00 | | 7 861.00 |
7B Total provisions for depreciation | 7 861.00 | 713.00 | | 7 861.00 |
7C Grand total | 7 861.00 | 713.00 | | 7 861.00 |
UE of which provisions and reversals: - Operating | | 713.00 | | |
| |
| 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 | 53 917.00 | 53 917.00 | | 53 917.00 |
8K Other liabilities (including liabilities related to repo transactions) | 39 327.00 | 39 327.00 | | 39 327.00 |
UT Other financial assets | 10 708.00 | | | 10 708.00 |
UX Other trade receivables | 11 808.00 | | | 11 808.00 |
VA Doubtful or disputed receivables | 45 609.00 | | | 45 609.00 |
VB VAT | 8 265.00 | | | 8 265.00 |
VC Group and associates | 135 297.00 | | | 135 297.00 |
VG Loans with a maturity of up to one year at origin | 21 067.00 | 21 067.00 | | 21 067.00 |
VH Loans with a maturity of more than one year at origin | 8 874.00 | 8 874.00 | | 8 874.00 |
VK Loans repaid during the year | 12 445.00 | | | 12 445.00 |
VM Income taxes | 749.00 | | | 749.00 |
VQ Other Taxes, Duties, and Similar Debts | 197.00 | 197.00 | | 197.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 55 654.00 | | | 55 654.00 |
VS Prepaid expenses | 1 559.00 | | | 1 559.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 269 649.00 | 213 332.00 | 56 317.00 | 269 649.00 |
VW VAT | 20 416.00 | 20 416.00 | | 20 416.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 143 798.00 | 143 798.00 | | 143 798.00 |
