| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 8 370.00 | 8 370.00 | | 8 370.00 |
AT Other tangible assets | 13 357.00 | 13 357.00 | | 13 357.00 |
BD Other fixed assets | 27 180.00 | | 27 180.00 | 27 180.00 |
BH Other financial assets | 5 022.00 | | 5 022.00 | 5 022.00 |
BJ TOTAL (I) | 125 430.00 | 21 727.00 | 103 702.00 | 125 430.00 |
BX Customers and related accounts | 859 303.00 | 472 702.00 | 386 601.00 | 859 303.00 |
BZ Other receivables | 18 812.00 | | 18 812.00 | 18 812.00 |
CF Cash and cash equivalents | 137 644.00 | | 137 644.00 | 137 644.00 |
CH Prepaid expenses | 12 654.00 | | 12 654.00 | 12 654.00 |
CJ TOTAL (II) | 1 028 413.00 | 472 702.00 | 555 711.00 | 1 028 413.00 |
CO Grand total (0 to V) | 1 153 843.00 | 494 430.00 | 659 413.00 | 1 153 843.00 |
CU Other investments | 71 500.00 | | 71 500.00 | 71 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | 300 000.00 | | 300 000.00 |
DD Legal reserve (1) | 30 000.00 | 30 000.00 | | 30 000.00 |
DG Other reserves | 30 642.00 | 30 642.00 | | 30 642.00 |
DH Retained earnings | -35 779.00 | -55 246.00 | | -35 779.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 613.00 | 19 424.00 | | 22 613.00 |
DL TOTAL (I) | 347 476.00 | 324 820.00 | | 347 476.00 |
DP Provisions for Risks | | 257 015.00 | | |
DR TOTAL (IV) | | 257 015.00 | | |
DU Loans and Debts from Credit Institutions (3) | 7 861.00 | 7 861.00 | | 7 861.00 |
DX Trade payables and related accounts | | 1 260.00 | | |
DY Tax and social security liabilities | 304 077.00 | 168 808.00 | | 304 077.00 |
EC TOTAL (IV) | 311 937.00 | 177 928.00 | | 311 937.00 |
EE Grand total (I to V) | 659 413.00 | 759 763.00 | | 659 413.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 60 000.00 | | 60 000.00 | 60 000.00 |
FJ Net sales | 60 000.00 | | 60 000.00 | 60 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 300 831.00 | |
FR Total operating income (I) | | | 360 832.00 | |
FW Other purchases and external expenses | | | 20 640.00 | |
FX Taxes, duties, and similar payments | | | 710.00 | |
GB Operating Expenses - Provisions | | | | |
GC Operating Expenses - Current Assets: Provisions | | | 15 968.00 | |
GE Other Expenses | | | 26.00 | |
GF Total Operating Expenses (II) | | | 37 344.00 | |
GG - OPERATING RESULT (I - II) | | | 323 488.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 323 488.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 283 859.00 | | | 283 859.00 |
HF Exceptional expenses on capital transactions | 17 015.00 | | | 17 015.00 |
HH Total exceptional expenses (VIII) | 300 874.00 | | | 300 874.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -300 874.00 | | | -300 874.00 |
HL TOTAL REVENUE (I + III + V + VII) | 360 832.00 | 62 545.00 | | 360 832.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 338 218.00 | 43 121.00 | | 338 218.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 613.00 | 19 424.00 | | 22 613.00 |
| |
| 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 | 125 430.00 | | | 125 430.00 |
I3 DECREASES Total Financial Fixed Assets | | | 103 702.00 | |
I4 DECREASES Grand Total | | | 125 430.00 | |
IO DECREASES Total including other intangible assets | | | 8 370.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 13 357.00 | |
KD ACQUISITIONS Total including other intangible assets | 8 370.00 | | | 8 370.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 13 357.00 | | | 13 357.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 103 702.00 | | | 103 702.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
QU DEPRECIATION Total Tangible Fixed Assets | 8 370.00 | | | 8 370.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 257 015.00 | | 257 015.00 | 257 015.00 |
6T Receivables | 500 550.00 | 15 968.00 | 43 816.00 | 500 550.00 |
7B Total provisions for depreciation | 500 550.00 | 15 968.00 | 43 816.00 | 500 550.00 |
7C Grand total | 757 565.00 | 15 968.00 | 300 831.00 | 757 565.00 |
UE of which provisions and reversals: - Operating | | 15 968.00 | 300 831.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 142 291.00 | 142 291.00 | | 142 291.00 |
UT Other financial assets | 5 022.00 | 5 022.00 | | 5 022.00 |
UX Other trade receivables | 38 769.00 | | | 38 769.00 |
VA Doubtful or disputed receivables | 820 534.00 | | | 820 534.00 |
VB VAT | 1.00 | | | 1.00 |
VG Loans with a maturity of up to one year at origin | 7 861.00 | 7 861.00 | | 7 861.00 |
VQ Other Taxes, Duties, and Similar Debts | 710.00 | 710.00 | | 710.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 18 811.00 | | | 18 811.00 |
VS Prepaid expenses | 12 654.00 | | | 12 654.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 895 791.00 | 75 257.00 | 820 534.00 | 895 791.00 |
VW VAT | 161 075.00 | | 161 075.00 | 161 075.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 311 937.00 | 150 862.00 | 161 075.00 | 311 937.00 |
