| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 383.00 | 1 383.00 | | 1 383.00 |
AT Other tangible assets | 557 973.00 | 546 161.00 | 11 812.00 | 557 973.00 |
BD Other fixed assets | 484.00 | | 484.00 | 484.00 |
BJ TOTAL (I) | 593 708.00 | 547 544.00 | 46 164.00 | 593 708.00 |
BX Customers and related accounts | 235 049.00 | | 235 049.00 | 235 049.00 |
BZ Other receivables | 1 116 885.00 | | 1 116 885.00 | 1 116 885.00 |
CD Marketable securities | 610 312.00 | | 610 312.00 | 610 312.00 |
CF Cash and cash equivalents | 189 972.00 | | 189 972.00 | 189 972.00 |
CH Prepaid expenses | 15 777.00 | | 15 777.00 | 15 777.00 |
CJ TOTAL (II) | 2 167 995.00 | | 2 167 995.00 | 2 167 995.00 |
CO Grand total (0 to V) | 2 761 703.00 | 547 544.00 | 2 214 159.00 | 2 761 703.00 |
CU Other investments | 33 868.00 | | 33 868.00 | 33 868.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 160 000.00 | 160 000.00 | | 160 000.00 |
DD Legal reserve (1) | 16 000.00 | 16 000.00 | | 16 000.00 |
DG Other reserves | 1 668 269.00 | 1 767 012.00 | | 1 668 269.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 288 541.00 | 101 257.00 | | 288 541.00 |
DL TOTAL (I) | 2 132 810.00 | 2 044 269.00 | | 2 132 810.00 |
DU Loans and Debts from Credit Institutions (3) | 80.00 | 11 119.00 | | 80.00 |
DX Trade payables and related accounts | 14 448.00 | 17 838.00 | | 14 448.00 |
DY Tax and social security liabilities | 66 822.00 | 72 994.00 | | 66 822.00 |
EC TOTAL (IV) | 81 349.00 | 101 951.00 | | 81 349.00 |
EE Grand total (I to V) | 2 214 159.00 | 2 146 220.00 | | 2 214 159.00 |
EG Accrued income and payables due within one year | 81 349.00 | 101 951.00 | | 81 349.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 6.00 | | 6.00 | 6.00 |
FG Production sold - services | 354 575.00 | | 354 575.00 | 354 575.00 |
FJ Net sales | 354 581.00 | | 354 581.00 | 354 581.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 22 122.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 376 705.00 | |
FU Purchases of raw materials and other supplies | | | 6.00 | |
FW Other purchases and external expenses | | | 118 408.00 | |
FX Taxes, duties, and similar payments | | | 19 005.00 | |
FY Salaries and Wages | | | 86 424.00 | |
FZ Social Security Contributions | | | 41 594.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 27 346.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 292 790.00 | |
GG - OPERATING RESULT (I - II) | | | 83 914.00 | |
GI Supported loss or transferred profit (IV) | | | | |
GJ Financial income from other securities and fixed asset receivables | | | 248 426.00 | |
GL Other interest and similar income | | | 21 823.00 | |
GP Total financial income (V) | | | 270 249.00 | |
GR Interest and similar expenses | | | 617.00 | |
GU Total financial expenses (VI) | | | 617.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 269 632.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 353 547.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 22 122.00 | 24 898.00 | | 22 122.00 |
HE Exceptional expenses on management operations | 22 815.00 | 12 725.00 | | 22 815.00 |
HH Total exceptional expenses (VIII) | 22 815.00 | 12 725.00 | | 22 815.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -22 815.00 | -12 725.00 | | -22 815.00 |
HK Income tax | 42 191.00 | 54 275.00 | | 42 191.00 |
HL TOTAL REVENUE (I + III + V + VII) | 646 954.00 | 502 144.00 | | 646 954.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 358 413.00 | 400 886.00 | | 358 413.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 288 541.00 | 101 257.00 | | 288 541.00 |
| |
| 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 | 593 282.00 | | 426.00 | 593 282.00 |
I3 DECREASES Total Financial Fixed Assets | | | 34 352.00 | |
I4 DECREASES Grand Total | | | 593 708.00 | |
IO DECREASES Total including other intangible assets | | | 1 383.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 557 973.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 383.00 | | | 1 383.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 557 547.00 | | 426.00 | 557 547.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 34 352.00 | | | 34 352.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 520 198.00 | 27 346.00 | | 520 198.00 |
PE DEPRECIATION Total including other intangible assets | 1 383.00 | | | 1 383.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 518 815.00 | 27 346.00 | | 518 815.00 |
| |
| 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 | 14 448.00 | 14 448.00 | | 14 448.00 |
8C Staff and Related Accounts | 3 557.00 | 3 557.00 | | 3 557.00 |
8D Social Security and Other Social Organizations | 21 617.00 | 21 617.00 | | 21 617.00 |
UX Other trade receivables | 235 049.00 | | | 235 049.00 |
VB VAT | 6 305.00 | | | 6 305.00 |
VC Group and associates | 1 080 960.00 | | | 1 080 960.00 |
VG Loans with a maturity of up to one year at origin | 80.00 | 80.00 | | 80.00 |
VK Loans repaid during the year | 10 889.00 | | | 10 889.00 |
VM Income taxes | 12 086.00 | | | 12 086.00 |
VQ Other Taxes, Duties, and Similar Debts | 13 079.00 | 13 079.00 | | 13 079.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 17 534.00 | | | 17 534.00 |
VS Prepaid expenses | 15 777.00 | | | 15 777.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 367 711.00 | 1 367 711.00 | | 1 367 711.00 |
VW VAT | 28 568.00 | 28 568.00 | | 28 568.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 81 349.00 | 81 349.00 | | 81 349.00 |
