| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 10 854.00 | 10 854.00 | | 10 854.00 |
AJ Other Intangible Assets | 48 478.00 | | 48 478.00 | 48 478.00 |
AP Buildings | 521.00 | 254.00 | 267.00 | 521.00 |
AT Other tangible assets | 9 454.00 | 7 689.00 | 1 765.00 | 9 454.00 |
BH Other financial assets | 940.00 | | 940.00 | 940.00 |
BJ TOTAL (I) | 70 247.00 | 18 797.00 | 51 450.00 | 70 247.00 |
BX Customers and related accounts | 1 381.00 | | 1 381.00 | 1 381.00 |
BZ Other receivables | 5 772.00 | | 5 772.00 | 5 772.00 |
CF Cash and cash equivalents | 328 283.00 | | 328 283.00 | 328 283.00 |
CH Prepaid expenses | 1 201.00 | | 1 201.00 | 1 201.00 |
CJ TOTAL (II) | 336 638.00 | | 336 638.00 | 336 638.00 |
CO Grand total (0 to V) | 406 885.00 | 18 797.00 | 388 088.00 | 406 885.00 |
CP Shares due in less than one year | 940.00 | | | 940.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 857.00 | 762.00 | | 857.00 |
DG Other reserves | 965.00 | 965.00 | | 965.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 21 162.00 | 24 995.00 | | 21 162.00 |
DL TOTAL (I) | 30 606.00 | 34 344.00 | | 30 606.00 |
DU Loans and Debts from Credit Institutions (3) | 9 404.00 | 18 155.00 | | 9 404.00 |
DX Trade payables and related accounts | 3 182.00 | 2 484.00 | | 3 182.00 |
DY Tax and social security liabilities | 23 931.00 | 24 333.00 | | 23 931.00 |
EA Other liabilities | 320 966.00 | 369 061.00 | | 320 966.00 |
EC TOTAL (IV) | 357 482.00 | 414 033.00 | | 357 482.00 |
EE Grand total (I to V) | 388 088.00 | 448 377.00 | | 388 088.00 |
EG Accrued income and payables due within one year | 357 482.00 | 404 890.00 | | 357 482.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 212 807.00 | | 212 807.00 | 212 807.00 |
FJ Net sales | 212 807.00 | | 212 807.00 | 212 807.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 348.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 213 156.00 | |
FW Other purchases and external expenses | | | 60 100.00 | |
FX Taxes, duties, and similar payments | | | 4 309.00 | |
FY Salaries and Wages | | | 87 048.00 | |
FZ Social Security Contributions | | | 35 843.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 042.00 | |
GE Other Expenses | | | 10.00 | |
GF Total Operating Expenses (II) | | | 188 352.00 | |
GG - OPERATING RESULT (I - II) | | | 24 804.00 | |
GL Other interest and similar income | | | 132.00 | |
GP Total financial income (V) | | | 132.00 | |
GR Interest and similar expenses | | | 746.00 | |
GU Total financial expenses (VI) | | | 746.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -614.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 24 190.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 348.00 | 176.00 | | 348.00 |
A2 TOTAL ASSETS | 17 078.00 | 16 887.00 | | 17 078.00 |
HA Exceptional income from management transactions | | 7 158.00 | | |
HD Total exceptional income (VII) | | 7 158.00 | | |
HE Exceptional expenses on management operations | 308.00 | | | 308.00 |
HF Exceptional expenses on capital transactions | 4.00 | | | 4.00 |
HH Total exceptional expenses (VIII) | 312.00 | | | 312.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -312.00 | 7 158.00 | | -312.00 |
HK Income tax | 2 716.00 | 3 876.00 | | 2 716.00 |
HL TOTAL REVENUE (I + III + V + VII) | 213 288.00 | 202 284.00 | | 213 288.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 192 125.00 | 177 289.00 | | 192 125.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 21 162.00 | 24 995.00 | | 21 162.00 |
| |
| 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 | 70 238.00 | | 30.00 | 70 238.00 |
I3 DECREASES Total Financial Fixed Assets | | | 940.00 | |
I4 DECREASES Grand Total | | 21.00 | 70 247.00 | |
IO DECREASES Total including other intangible assets | | | 59 332.00 | |
IY DECREASES Total Tangible Fixed Assets | | 21.00 | 9 975.00 | |
KD ACQUISITIONS Total including other intangible assets | 59 332.00 | | | 59 332.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 996.00 | | | 9 996.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 910.00 | | 30.00 | 910.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 17 772.00 | 1 042.00 | 17.00 | 17 772.00 |
PE DEPRECIATION Total including other intangible assets | 10 409.00 | 445.00 | | 10 409.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 363.00 | 597.00 | 17.00 | 7 363.00 |
| |
| 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 | 3 182.00 | 3 182.00 | | 3 182.00 |
8C Staff and Related Accounts | 5 210.00 | 5 210.00 | | 5 210.00 |
8D Social Security and Other Social Organizations | 12 017.00 | 12 017.00 | | 12 017.00 |
8K Other liabilities (including liabilities related to repo transactions) | 320 966.00 | 320 966.00 | | 320 966.00 |
UT Other financial assets | 940.00 | 940.00 | | 940.00 |
UX Other trade receivables | 1 381.00 | | | 1 381.00 |
VB VAT | 485.00 | | | 485.00 |
VG Loans with a maturity of up to one year at origin | 261.00 | 261.00 | | 261.00 |
VH Loans with a maturity of more than one year at origin | 9 143.00 | 9 143.00 | | 9 143.00 |
VK Loans repaid during the year | 8 803.00 | | | 8 803.00 |
VM Income taxes | 5 153.00 | | | 5 153.00 |
VQ Other Taxes, Duties, and Similar Debts | 990.00 | 990.00 | | 990.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 134.00 | | | 134.00 |
VS Prepaid expenses | 1 201.00 | | | 1 201.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 295.00 | 9 295.00 | | 9 295.00 |
VW VAT | 5 713.00 | 5 713.00 | | 5 713.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 357 482.00 | 357 482.00 | | 357 482.00 |
