| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 963.00 | 722.00 | 241.00 | 963.00 |
AT Other tangible assets | 1 738.00 | 1 705.00 | 33.00 | 1 738.00 |
BJ TOTAL (I) | 499 588.00 | 2 427.00 | 497 160.00 | 499 588.00 |
BX Customers and related accounts | 27 900.00 | | 27 900.00 | 27 900.00 |
BZ Other receivables | 1 021.00 | | 1 021.00 | 1 021.00 |
CF Cash and cash equivalents | 4 964.00 | | 4 964.00 | 4 964.00 |
CH Prepaid expenses | 331.00 | | 331.00 | 331.00 |
CJ TOTAL (II) | 34 215.00 | | 34 215.00 | 34 215.00 |
CO Grand total (0 to V) | 533 803.00 | 2 427.00 | 531 376.00 | 533 803.00 |
CU Other investments | 496 887.00 | | 496 887.00 | 496 887.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 29 265.00 | 15 463.00 | | 29 265.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 43 709.00 | 13 802.00 | | 43 709.00 |
DL TOTAL (I) | 81 773.00 | 38 065.00 | | 81 773.00 |
DU Loans and Debts from Credit Institutions (3) | 125 269.00 | 168 254.00 | | 125 269.00 |
DV Miscellaneous Loans and Financial Debts (4) | 259 029.00 | 258 248.00 | | 259 029.00 |
DX Trade payables and related accounts | 1 046.00 | 20 182.00 | | 1 046.00 |
DY Tax and social security liabilities | 20 114.00 | 13 240.00 | | 20 114.00 |
EA Other liabilities | 44 145.00 | 37 334.00 | | 44 145.00 |
EC TOTAL (IV) | 449 602.00 | 497 258.00 | | 449 602.00 |
EE Grand total (I to V) | 531 376.00 | 535 323.00 | | 531 376.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 115 075.00 | | 115 075.00 | 115 075.00 |
FJ Net sales | 115 075.00 | | 115 075.00 | 115 075.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 115 077.00 | |
FU Purchases of raw materials and other supplies | | | 11.00 | |
FW Other purchases and external expenses | | | 26 963.00 | |
FX Taxes, duties, and similar payments | | | 1 324.00 | |
FY Salaries and Wages | | | 40 029.00 | |
FZ Social Security Contributions | | | 15 565.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 494.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 84 386.00 | |
GG - OPERATING RESULT (I - II) | | | 30 691.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 20 000.00 | |
GP Total financial income (V) | | | 20 000.00 | |
GR Interest and similar expenses | | | 4 420.00 | |
GU Total financial expenses (VI) | | | 4 420.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 15 580.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 46 271.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 591.00 | | | 1 591.00 |
HD Total exceptional income (VII) | 1 591.00 | | | 1 591.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 591.00 | | | 1 591.00 |
HK Income tax | 4 153.00 | 2 203.00 | | 4 153.00 |
HL TOTAL REVENUE (I + III + V + VII) | 136 668.00 | 125 450.00 | | 136 668.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 92 959.00 | 111 648.00 | | 92 959.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 43 709.00 | 13 802.00 | | 43 709.00 |
| |
| 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 | 514 507.00 | | | 514 507.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 14 919.00 | | | 14 919.00 |
I3 DECREASES Total Financial Fixed Assets | | | 496 887.00 | |
I4 DECREASES Grand Total | | 14 919.00 | 499 588.00 | |
IN DECREASES Start-up, development, or research expenses | | 14 919.00 | | |
IO DECREASES Total including other intangible assets | | | 963.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 738.00 | |
KD ACQUISITIONS Total including other intangible assets | 963.00 | | | 963.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 738.00 | | | 1 738.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 496 887.00 | | | 496 887.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 16 852.00 | 494.00 | 14 919.00 | 16 852.00 |
CY DEPRECIATION Start-up, development, or research expenses | 14 919.00 | | 14 919.00 | 14 919.00 |
PE DEPRECIATION Total including other intangible assets | 401.00 | 321.00 | | 401.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 532.00 | 173.00 | | 1 532.00 |
