| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 984.00 | 4 705.00 | 1 279.00 | 5 984.00 |
AT Other tangible assets | 17 906.00 | 755.00 | 17 151.00 | 17 906.00 |
BH Other financial assets | 2 800.00 | | 2 800.00 | 2 800.00 |
BJ TOTAL (I) | 26 690.00 | 5 460.00 | 21 230.00 | 26 690.00 |
BX Customers and related accounts | 42 101.00 | | 42 101.00 | 42 101.00 |
BZ Other receivables | 95 592.00 | | 95 592.00 | 95 592.00 |
CH Prepaid expenses | 3 420.00 | | 3 420.00 | 3 420.00 |
CJ TOTAL (II) | 141 113.00 | | 141 113.00 | 141 113.00 |
CO Grand total (0 to V) | 167 803.00 | 5 460.00 | 162 343.00 | 167 803.00 |
CP Shares due in less than one year | 2 800.00 | | | 2 800.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 121 000.00 | | | 121 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 676.00 | | | 676.00 |
DL TOTAL (I) | 121 676.00 | | | 121 676.00 |
DU Loans and Debts from Credit Institutions (3) | 497.00 | | | 497.00 |
DX Trade payables and related accounts | 14 311.00 | | | 14 311.00 |
DY Tax and social security liabilities | 25 825.00 | | | 25 825.00 |
EA Other liabilities | 33.00 | | | 33.00 |
EC TOTAL (IV) | 40 666.00 | | | 40 666.00 |
EE Grand total (I to V) | 162 343.00 | | | 162 343.00 |
EG Accrued income and payables due within one year | 40 666.00 | | | 40 666.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 431.00 | | | 431.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 28 288.00 | | 28 288.00 | 28 288.00 |
FJ Net sales | 28 288.00 | | 28 288.00 | 28 288.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 782.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 29 072.00 | |
FW Other purchases and external expenses | | | 31 445.00 | |
FX Taxes, duties, and similar payments | | | 348.00 | |
FY Salaries and Wages | | | 19 782.00 | |
FZ Social Security Contributions | | | 4 839.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 981.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 63 396.00 | |
GG - OPERATING RESULT (I - II) | | | -34 324.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -34 324.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 782.00 | | | 782.00 |
HA Exceptional income from management transactions | 35 000.00 | | | 35 000.00 |
HB Exceptional income from capital transactions | 11 194.00 | | | 11 194.00 |
HD Total exceptional income (VII) | 46 194.00 | | | 46 194.00 |
HF Exceptional expenses on capital transactions | 11 194.00 | | | 11 194.00 |
HH Total exceptional expenses (VIII) | 11 194.00 | | | 11 194.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 35 000.00 | | | 35 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 75 266.00 | | | 75 266.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 74 590.00 | | | 74 590.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 676.00 | | | 676.00 |
| |
| 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 | | | 39 405.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 2 800.00 | |
I4 DECREASES Grand Total | | 12 715.00 | 26 690.00 | |
IO DECREASES Total including other intangible assets | | | 5 984.00 | |
IY DECREASES Total Tangible Fixed Assets | | 12 715.00 | 17 906.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 5 984.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 30 621.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 2 800.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 6 981.00 | 1 521.00 | |
PE DEPRECIATION Total including other intangible assets | | 4 705.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 2 276.00 | 1 521.00 | |
| |
| 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 | 14 311.00 | 14 311.00 | | 14 311.00 |
8C Staff and Related Accounts | 8 694.00 | 8 694.00 | | 8 694.00 |
8D Social Security and Other Social Organizations | 9 767.00 | 9 767.00 | | 9 767.00 |
8K Other liabilities (including liabilities related to repo transactions) | 33.00 | 33.00 | | 33.00 |
UT Other financial assets | 2 800.00 | 2 800.00 | | 2 800.00 |
UX Other trade receivables | 42 101.00 | | | 42 101.00 |
VB VAT | 11 776.00 | | | 11 776.00 |
VC Group and associates | 82 605.00 | | | 82 605.00 |
VG Loans with a maturity of up to one year at origin | 497.00 | 497.00 | | 497.00 |
VM Income taxes | 1 210.00 | | | 1 210.00 |
VQ Other Taxes, Duties, and Similar Debts | 348.00 | 348.00 | | 348.00 |
VS Prepaid expenses | 3 420.00 | | | 3 420.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 143 913.00 | 143 913.00 | | 143 913.00 |
VW VAT | 7 017.00 | 7 017.00 | | 7 017.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 40 666.00 | 40 666.00 | | 40 666.00 |
