| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 35 011.00 | 16 286.00 | 18 725.00 | 35 011.00 |
BH Other financial assets | 2 979.00 | | 2 979.00 | 2 979.00 |
BJ TOTAL (I) | 233 316.00 | 211 612.00 | 21 704.00 | 233 316.00 |
BX Customers and related accounts | 7 284.00 | | 7 284.00 | 7 284.00 |
BZ Other receivables | 122.00 | | 122.00 | 122.00 |
CF Cash and cash equivalents | 179 531.00 | | 179 531.00 | 179 531.00 |
CH Prepaid expenses | 1 593.00 | | 1 593.00 | 1 593.00 |
CJ TOTAL (II) | 188 531.00 | | 188 531.00 | 188 531.00 |
CO Grand total (0 to V) | 421 847.00 | 211 612.00 | 210 236.00 | 421 847.00 |
CP Shares due in less than one year | 2 979.00 | | | 2 979.00 |
CU Other investments | 195 325.00 | 195 325.00 | | 195 325.00 |
| |
| 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 |
DF Regulated reserves (1) | 5 508.00 | 5 508.00 | | 5 508.00 |
DG Other reserves | 24 889.00 | 24 889.00 | | 24 889.00 |
DH Retained earnings | 13 300.00 | 8 511.00 | | 13 300.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -33 460.00 | 12 789.00 | | -33 460.00 |
DL TOTAL (I) | 186 237.00 | 227 697.00 | | 186 237.00 |
DV Miscellaneous Loans and Financial Debts (4) | 725.00 | 593.00 | | 725.00 |
DX Trade payables and related accounts | 7 533.00 | 7 993.00 | | 7 533.00 |
DY Tax and social security liabilities | 15 741.00 | 5 964.00 | | 15 741.00 |
EC TOTAL (IV) | 23 999.00 | 14 550.00 | | 23 999.00 |
EE Grand total (I to V) | 210 236.00 | 242 247.00 | | 210 236.00 |
EG Accrued income and payables due within one year | 23 999.00 | 14 550.00 | | 23 999.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 328 765.00 | | 328 765.00 | 328 765.00 |
FJ Net sales | 328 765.00 | | 328 765.00 | 328 765.00 |
FR Total operating income (I) | | | 328 765.00 | |
FW Other purchases and external expenses | | | 68 946.00 | |
FX Taxes, duties, and similar payments | | | 449.00 | |
FY Salaries and Wages | | | 135 617.00 | |
FZ Social Security Contributions | | | 70 935.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 154.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 281 102.00 | |
GG - OPERATING RESULT (I - II) | | | 47 663.00 | |
GL Other interest and similar income | | | | |
GM Reversals of provisions and transfers of expenses | | | | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | | |
GQ Financial allocations to depreciation and provisions | | | 71 731.00 | |
GT Net expenses on sales of marketable securities | | | | |
GU Total financial expenses (VI) | | | 71 731.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -71 731.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -24 067.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 70 935.00 | 67 583.00 | | 70 935.00 |
HA Exceptional income from management transactions | 1 411.00 | 2.00 | | 1 411.00 |
HD Total exceptional income (VII) | 1 411.00 | 2.00 | | 1 411.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 411.00 | 2.00 | | 1 411.00 |
HK Income tax | 10 804.00 | 2 061.00 | | 10 804.00 |
HL TOTAL REVENUE (I + III + V + VII) | 330 176.00 | 289 249.00 | | 330 176.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 363 637.00 | 276 460.00 | | 363 637.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -33 460.00 | 12 789.00 | | -33 460.00 |
| |
| 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 | 236 238.00 | | 2 242.00 | 236 238.00 |
I3 DECREASES Total Financial Fixed Assets | | | 198 304.00 | |
I4 DECREASES Grand Total | | 5 165.00 | 233 316.00 | |
IO DECREASES Total including other intangible assets | | 602.00 | | |
IY DECREASES Total Tangible Fixed Assets | | 4 563.00 | 35 011.00 | |
KD ACQUISITIONS Total including other intangible assets | 602.00 | | | 602.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 37 332.00 | | 2 242.00 | 37 332.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 198 304.00 | | | 198 304.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 16 297.00 | 5 154.00 | 5 165.00 | 16 297.00 |
PE DEPRECIATION Total including other intangible assets | 602.00 | | 602.00 | 602.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 15 695.00 | 5 154.00 | 4 563.00 | 15 695.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 123 595.00 | 71 731.00 | | 123 595.00 |
7C Grand total | 123 595.00 | 71 731.00 | | 123 595.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 71 731.00 | | |
| |
| 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 | 7 533.00 | 7 533.00 | | 7 533.00 |
8D Social Security and Other Social Organizations | 1 783.00 | 1 783.00 | | 1 783.00 |
8E Income Taxes | 8 143.00 | 8 143.00 | | 8 143.00 |
UT Other financial assets | 2 979.00 | 2 979.00 | | 2 979.00 |
UX Other trade receivables | 7 284.00 | | | 7 284.00 |
VB VAT | 122.00 | | | 122.00 |
VI Group and Associates | 725.00 | 725.00 | | 725.00 |
VS Prepaid expenses | 1 593.00 | | | 1 593.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 979.00 | 11 979.00 | | 11 979.00 |
VW VAT | 5 815.00 | 5 815.00 | | 5 815.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 23 999.00 | 23 999.00 | | 23 999.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 449.00 | 445.00 | | 449.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 542.00 | 2 333.00 | | 2 542.00 |
ST Other accounts | 38 177.00 | 43 682.00 | | 38 177.00 |
XQ Rental, rental and co-ownership charges | 22 807.00 | 22 939.00 | | 22 807.00 |
YT Subcontracting | 5 421.00 | 2 978.00 | | 5 421.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 449.00 | 445.00 | | 449.00 |
YY Amount of VAT collected | 65 753.00 | 55 434.00 | | 65 753.00 |
YZ Total deductible VAT on goods and services | 3 482.00 | 3 528.00 | | 3 482.00 |
ZE Dividends | 8 000.00 | | | 8 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 68 946.00 | 71 932.00 | | 68 946.00 |
