| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 244 028.00 | 244 028.00 | | 244 028.00 |
AR Technical installations, industrial equipment and tools | 72 972.00 | 72 972.00 | | 72 972.00 |
AT Other tangible assets | 64 262.00 | 64 262.00 | | 64 262.00 |
BF Loans | 1 520 198.00 | | 1 520 198.00 | 1 520 198.00 |
BJ TOTAL (I) | 1 901 459.00 | 381 261.00 | 1 520 198.00 | 1 901 459.00 |
BX Customers and related accounts | 15 497.00 | | 15 497.00 | 15 497.00 |
BZ Other receivables | 34 793.00 | | 34 793.00 | 34 793.00 |
CF Cash and cash equivalents | 100 000.00 | | 100 000.00 | 100 000.00 |
CJ TOTAL (II) | 150 290.00 | | 150 290.00 | 150 290.00 |
CO Grand total (0 to V) | 2 051 749.00 | 381 261.00 | 1 670 488.00 | 2 051 749.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 126 516.00 | 126 516.00 | | 126 516.00 |
DD Legal reserve (1) | 12 651.00 | 12 651.00 | | 12 651.00 |
DG Other reserves | 1 439 041.00 | 1 286 668.00 | | 1 439 041.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 82 803.00 | 152 372.00 | | 82 803.00 |
DL TOTAL (I) | 1 661 011.00 | 1 578 207.00 | | 1 661 011.00 |
DX Trade payables and related accounts | 4 853.00 | 2 333.00 | | 4 853.00 |
DY Tax and social security liabilities | 4 621.00 | 6 501.00 | | 4 621.00 |
EA Other liabilities | 3.00 | 1 072.00 | | 3.00 |
EC TOTAL (IV) | 9 477.00 | 9 907.00 | | 9 477.00 |
EE Grand total (I to V) | 1 670 488.00 | 1 588 115.00 | | 1 670 488.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 135 312.00 | |
FR Total operating income (I) | | | 135 312.00 | |
FW Other purchases and external expenses | | | 11 568.00 | |
GF Total Operating Expenses (II) | | | 11 568.00 | |
GG - OPERATING RESULT (I - II) | | | 123 743.00 | |
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) | | | 123 743.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 40 940.00 | 74 508.00 | | 40 940.00 |
HL TOTAL REVENUE (I + III + V + VII) | 135 312.00 | 234 067.00 | | 135 312.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 52 508.00 | 81 694.00 | | 52 508.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 82 803.00 | 152 372.00 | | 82 803.00 |
| |
| 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 | 1 849 528.00 | | 180 474.00 | 1 849 528.00 |
I3 DECREASES Total Financial Fixed Assets | | 128 543.00 | 1 520 198.00 | |
I4 DECREASES Grand Total | | 128 543.00 | 1 901 459.00 | |
IO DECREASES Total including other intangible assets | | | 244 028.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 137 234.00 | |
KD ACQUISITIONS Total including other intangible assets | 244 028.00 | | | 244 028.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 137 233.00 | | | 137 233.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 468 266.00 | | 180 474.00 | 1 468 266.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 381 261.00 | | | 381 261.00 |
PE DEPRECIATION Total including other intangible assets | 244 028.00 | | | 244 028.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 137 233.00 | | | 137 233.00 |
| |
| 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 | 4 853.00 | 4 853.00 | | 4 853.00 |
UP Loans | 1 520 198.00 | 1 520 198.00 | | 1 520 198.00 |
UX Other trade receivables | 15 497.00 | | | 15 497.00 |
VB VAT | 809.00 | | | 809.00 |
VC Group and associates | 33 568.00 | | | 33 568.00 |
VI Group and Associates | 3.00 | 3.00 | | 3.00 |
VN Other taxes, similar payments | 416.00 | | | 416.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 570 488.00 | 1 570 488.00 | | 1 570 488.00 |
VW VAT | 4 621.00 | 4 621.00 | | 4 621.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 477.00 | 9 477.00 | | 9 477.00 |
