| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 288 000.00 | 46 212.00 | 241 788.00 | 288 000.00 |
AT Other tangible assets | 49 229.00 | 14 450.00 | 34 779.00 | 49 229.00 |
BH Other financial assets | 193.00 | | 193.00 | 193.00 |
BJ TOTAL (I) | 379 847.00 | 60 662.00 | 319 185.00 | 379 847.00 |
BX Customers and related accounts | 1 669.00 | | 1 669.00 | 1 669.00 |
BZ Other receivables | 80 566.00 | | 80 566.00 | 80 566.00 |
CF Cash and cash equivalents | 113 433.00 | | 113 433.00 | 113 433.00 |
CH Prepaid expenses | 475.00 | | 475.00 | 475.00 |
CJ TOTAL (II) | 196 142.00 | | 196 142.00 | 196 142.00 |
CO Grand total (0 to V) | 575 989.00 | 60 662.00 | 515 327.00 | 575 989.00 |
CU Other investments | 42 425.00 | | 42 425.00 | 42 425.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 58 818.00 | 61 020.00 | | 58 818.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 919.00 | 31 482.00 | | 29 919.00 |
DL TOTAL (I) | 89 837.00 | 93 602.00 | | 89 837.00 |
DU Loans and Debts from Credit Institutions (3) | 292 525.00 | 311 506.00 | | 292 525.00 |
DV Miscellaneous Loans and Financial Debts (4) | 113 964.00 | 119 794.00 | | 113 964.00 |
DX Trade payables and related accounts | 3 462.00 | 3 718.00 | | 3 462.00 |
DY Tax and social security liabilities | 15 002.00 | 16 263.00 | | 15 002.00 |
EA Other liabilities | 536.00 | | | 536.00 |
EC TOTAL (IV) | 425 490.00 | 451 281.00 | | 425 490.00 |
EE Grand total (I to V) | 515 327.00 | 544 883.00 | | 515 327.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 159 267.00 | | 159 267.00 | 159 267.00 |
FJ Net sales | 159 267.00 | | 159 267.00 | 159 267.00 |
FQ Other income | | | 12.00 | |
FR Total operating income (I) | | | 159 278.00 | |
FW Other purchases and external expenses | | | 21 398.00 | |
FX Taxes, duties, and similar payments | | | 4 835.00 | |
FY Salaries and Wages | | | 48 000.00 | |
FZ Social Security Contributions | | | 19 163.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 22 592.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 115 994.00 | |
GG - OPERATING RESULT (I - II) | | | 43 284.00 | |
GL Other interest and similar income | | | 1 620.00 | |
GP Total financial income (V) | | | 1 620.00 | |
GR Interest and similar expenses | | | 9 186.00 | |
GU Total financial expenses (VI) | | | 9 186.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 566.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 35 718.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 203.00 | 9.00 | | 203.00 |
HH Total exceptional expenses (VIII) | 203.00 | 9.00 | | 203.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -203.00 | -9.00 | | -203.00 |
HK Income tax | 5 596.00 | 6 217.00 | | 5 596.00 |
HL TOTAL REVENUE (I + III + V + VII) | 160 898.00 | 159 317.00 | | 160 898.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 130 979.00 | 127 835.00 | | 130 979.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 919.00 | 31 482.00 | | 29 919.00 |
| |
| 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 | 378 822.00 | | 1 025.00 | 378 822.00 |
I3 DECREASES Total Financial Fixed Assets | | | 42 618.00 | |
I4 DECREASES Grand Total | | | 379 847.00 | |
IO DECREASES Total including other intangible assets | | | 288 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 49 229.00 | |
KD ACQUISITIONS Total including other intangible assets | 288 000.00 | | | 288 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 49 229.00 | | | 49 229.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 41 593.00 | | 1 025.00 | 41 593.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 38 070.00 | 22 592.00 | | 38 070.00 |
PE DEPRECIATION Total including other intangible assets | 29 271.00 | 16 941.00 | | 29 271.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 799.00 | 5 651.00 | | 8 799.00 |
| |
| 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 | 3 462.00 | 3 462.00 | | 3 462.00 |
8D Social Security and Other Social Organizations | 11 617.00 | 11 617.00 | | 11 617.00 |
8K Other liabilities (including liabilities related to repo transactions) | 536.00 | 536.00 | | 536.00 |
UT Other financial assets | 193.00 | | | 193.00 |
UX Other trade receivables | 1 669.00 | | | 1 669.00 |
VB VAT | 612.00 | | | 612.00 |
VH Loans with a maturity of more than one year at origin | 292 525.00 | 20 067.00 | 85 693.00 | 292 525.00 |
VI Group and Associates | 113 964.00 | 113 964.00 | | 113 964.00 |
VK Loans repaid during the year | 18 980.00 | | | 18 980.00 |
VM Income taxes | 621.00 | | | 621.00 |
VQ Other Taxes, Duties, and Similar Debts | 667.00 | 667.00 | | 667.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 79 332.00 | | | 79 332.00 |
VS Prepaid expenses | 475.00 | | | 475.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 82 902.00 | 82 709.00 | 193.00 | 82 902.00 |
VW VAT | 2 718.00 | 2 718.00 | | 2 718.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 425 490.00 | 153 032.00 | 85 693.00 | 425 490.00 |
