| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 713.00 | 1 713.00 | | 1 713.00 |
AX Advances and down payments | 14 700.00 | | 14 700.00 | 14 700.00 |
BB Receivables related to investments | 555.00 | | 555.00 | 555.00 |
BJ TOTAL (I) | 255 180.00 | 1 713.00 | 253 467.00 | 255 180.00 |
BX Customers and related accounts | 30 869.00 | | 30 869.00 | 30 869.00 |
BZ Other receivables | 60 631.00 | | 60 631.00 | 60 631.00 |
CF Cash and cash equivalents | 11 008.00 | | 11 008.00 | 11 008.00 |
CJ TOTAL (II) | 102 507.00 | | 102 507.00 | 102 507.00 |
CO Grand total (0 to V) | 357 687.00 | 1 713.00 | 355 974.00 | 357 687.00 |
CU Other investments | 238 212.00 | | 238 212.00 | 238 212.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 173 760.00 | 173 760.00 | | 173 760.00 |
DD Legal reserve (1) | 17 376.00 | 17 376.00 | | 17 376.00 |
DG Other reserves | 55 518.00 | 58 364.00 | | 55 518.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -19 054.00 | 14 155.00 | | -19 054.00 |
DL TOTAL (I) | 227 600.00 | 263 654.00 | | 227 600.00 |
DU Loans and Debts from Credit Institutions (3) | 64.00 | 10 188.00 | | 64.00 |
DV Miscellaneous Loans and Financial Debts (4) | 85 355.00 | 70 155.00 | | 85 355.00 |
DX Trade payables and related accounts | 4 130.00 | 2 274.00 | | 4 130.00 |
DY Tax and social security liabilities | 22 382.00 | 24 135.00 | | 22 382.00 |
EA Other liabilities | 16 443.00 | 16 443.00 | | 16 443.00 |
EC TOTAL (IV) | 128 374.00 | 123 196.00 | | 128 374.00 |
EE Grand total (I to V) | 355 974.00 | 386 850.00 | | 355 974.00 |
EG Accrued income and payables due within one year | | 80 343.00 | | |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 64.00 | 73.00 | | 64.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 202 708.00 | | 202 708.00 | 202 708.00 |
FJ Net sales | 202 708.00 | | 202 708.00 | 202 708.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 34 808.00 | |
FR Total operating income (I) | | | 237 516.00 | |
FW Other purchases and external expenses | | | 30 898.00 | |
FX Taxes, duties, and similar payments | | | 939.00 | |
FY Salaries and Wages | | | 165 966.00 | |
FZ Social Security Contributions | | | 15 186.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 212 996.00 | |
GG - OPERATING RESULT (I - II) | | | 24 520.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 258.00 | |
GP Total financial income (V) | | | 258.00 | |
GR Interest and similar expenses | | | 534.00 | |
GU Total financial expenses (VI) | | | 534.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -276.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 24 245.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 44 650.00 | | | 44 650.00 |
HH Total exceptional expenses (VIII) | 44 650.00 | | | 44 650.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -44 650.00 | | | -44 650.00 |
HK Income tax | -1 351.00 | 5 808.00 | | -1 351.00 |
HL TOTAL REVENUE (I + III + V + VII) | 237 774.00 | 238 735.00 | | 237 774.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 256 828.00 | 224 580.00 | | 256 828.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -19 054.00 | 14 155.00 | | -19 054.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 85 355.00 | 85 355.00 | | 85 355.00 |
8B Suppliers and Related Accounts | 4 130.00 | 4 130.00 | | 4 130.00 |
8K Other liabilities (including liabilities related to repo transactions) | 16 443.00 | 16 443.00 | | 16 443.00 |
VG Loans with a maturity of up to one year at origin | 64.00 | 64.00 | | 64.00 |
VQ Other Taxes, Duties, and Similar Debts | 22 382.00 | 22 382.00 | | 22 382.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 92 054.00 | 91 499.00 | 555.00 | 92 054.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 128 374.00 | 128 374.00 | | 128 374.00 |
