| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 000.00 | 5 000.00 | | 5 000.00 |
AT Other tangible assets | 45 636.00 | 33 797.00 | 11 839.00 | 45 636.00 |
BH Other financial assets | 22 266.00 | | 22 266.00 | 22 266.00 |
BJ TOTAL (I) | 375 807.00 | 38 797.00 | 337 010.00 | 375 807.00 |
BX Customers and related accounts | 1 808 802.00 | 713 000.00 | 1 095 802.00 | 1 808 802.00 |
BZ Other receivables | 30 106.00 | | 30 106.00 | 30 106.00 |
CD Marketable securities | 1 000.00 | | 1 000.00 | 1 000.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | 25 242.00 | | 25 242.00 | 25 242.00 |
CJ TOTAL (II) | 1 865 150.00 | 713 000.00 | 1 152 150.00 | 1 865 150.00 |
CO Grand total (0 to V) | 2 240 957.00 | 751 797.00 | 1 489 160.00 | 2 240 957.00 |
CU Other investments | 302 904.00 | | 302 904.00 | 302 904.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 525 000.00 | 525 000.00 | | 525 000.00 |
DD Legal reserve (1) | 27 313.00 | 27 313.00 | | 27 313.00 |
DH Retained earnings | -277 935.00 | -277 889.00 | | -277 935.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 162.00 | -46.00 | | 27 162.00 |
DL TOTAL (I) | 301 540.00 | 274 378.00 | | 301 540.00 |
DU Loans and Debts from Credit Institutions (3) | 225 630.00 | 350 631.00 | | 225 630.00 |
DV Miscellaneous Loans and Financial Debts (4) | 629 730.00 | 170 918.00 | | 629 730.00 |
DX Trade payables and related accounts | 274 232.00 | 125 656.00 | | 274 232.00 |
DY Tax and social security liabilities | 58 028.00 | 67 706.00 | | 58 028.00 |
EC TOTAL (IV) | 1 187 620.00 | 714 911.00 | | 1 187 620.00 |
EE Grand total (I to V) | 1 489 160.00 | 989 289.00 | | 1 489 160.00 |
EG Accrued income and payables due within one year | 1 130 860.00 | 714 911.00 | | 1 130 860.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 626 413.00 | | 1 626 419.00 | 1 626 413.00 |
FJ Net sales | 1 626 413.00 | | 1 626 419.00 | 1 626 413.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4.00 | |
FQ Other income | | | 5 008.00 | |
FR Total operating income (I) | | | 1 631 431.00 | |
FW Other purchases and external expenses | | | 341 694.00 | |
FX Taxes, duties, and similar payments | | | 8 011.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 3 874.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 704 500.00 | |
GE Other Expenses | | | 188.00 | |
GF Total Operating Expenses (II) | | | 1 058 267.00 | |
GG - OPERATING RESULT (I - II) | | | 573 164.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 6 862.00 | |
GS Negative differences of foreign exchange | | | -6 862.00 | |
GU Total financial expenses (VI) | | | 6 862.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 862.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 566 302.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 8 360.00 | 88 500.00 | | 8 360.00 |
HD Total exceptional income (VII) | 8 360.00 | 88 500.00 | | 8 360.00 |
HE Exceptional expenses on management operations | 547 500.00 | 233 791.00 | | 547 500.00 |
HH Total exceptional expenses (VIII) | 547 500.00 | 233 791.00 | | 547 500.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -539 140.00 | -145 291.00 | | -539 140.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 639 791.00 | 555 874.00 | | 1 639 791.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 612 629.00 | 555 919.00 | | 1 612 629.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 162.00 | -46.00 | | 27 162.00 |
| |
| 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 | 375 704.00 | | 103.00 | 375 704.00 |
I3 DECREASES Total Financial Fixed Assets | | | 325 171.00 | |
I4 DECREASES Grand Total | | | 375 807.00 | |
IO DECREASES Total including other intangible assets | | | 5 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 45 636.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 000.00 | | | 5 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 45 636.00 | | | 45 636.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 325 068.00 | | 103.00 | 325 068.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 34 923.00 | 3 874.00 | | 34 923.00 |
PE DEPRECIATION Total including other intangible assets | 5 000.00 | | | 5 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 29 923.00 | 3 874.00 | | 29 923.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 8 500.00 | 704 500.00 | | 8 500.00 |
7B Total provisions for depreciation | 8 500.00 | 704 500.00 | | 8 500.00 |
7C Grand total | 8 500.00 | 704 500.00 | | 8 500.00 |
UE of which provisions and reversals: - Operating | | 704 500.00 | | |
| |
| 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 | 274 232.00 | 217 472.00 | 56 760.00 | 274 232.00 |
UT Other financial assets | 22 266.00 | 22 266.00 | | 22 266.00 |
UX Other trade receivables | 379 470.00 | | | 379 470.00 |
VA Doubtful or disputed receivables | 1 429 332.00 | | | 1 429 332.00 |
VB VAT | 25 600.00 | | | 25 600.00 |
VC Group and associates | 292.00 | | | 292.00 |
VG Loans with a maturity of up to one year at origin | 225 630.00 | 225 630.00 | | 225 630.00 |
VI Group and Associates | 629 730.00 | 629 730.00 | | 629 730.00 |
VM Income taxes | 2 424.00 | | | 2 424.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 790.00 | | | 1 790.00 |
VS Prepaid expenses | 25 242.00 | | | 25 242.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 886 417.00 | 1 785 617.00 | 100 800.00 | 1 886 417.00 |
VW VAT | 58 028.00 | 58 028.00 | | 58 028.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 187 620.00 | 1 130 860.00 | 56 760.00 | 1 187 620.00 |
