| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 11 759.00 | 8 168.00 | 3 591.00 | 11 759.00 |
BH Other financial assets | 6 320.00 | | 6 320.00 | 6 320.00 |
BJ TOTAL (I) | 1 709 091.00 | 779 809.00 | 929 281.00 | 1 709 091.00 |
BX Customers and related accounts | 41 928.00 | | 41 928.00 | 41 928.00 |
BZ Other receivables | 57 628.00 | | 57 628.00 | 57 628.00 |
CD Marketable securities | 6 020.00 | | 6 020.00 | 6 020.00 |
CF Cash and cash equivalents | 358 477.00 | | 358 477.00 | 358 477.00 |
CH Prepaid expenses | 17 070.00 | | 17 070.00 | 17 070.00 |
CJ TOTAL (II) | 481 123.00 | | 481 123.00 | 481 123.00 |
CO Grand total (0 to V) | 2 190 214.00 | 779 809.00 | 1 410 405.00 | 2 190 214.00 |
CU Other investments | 1 691 011.00 | 771 641.00 | 919 370.00 | 1 691 011.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 558 600.00 | 558 600.00 | | 558 600.00 |
DB Share, merger, contribution premiums, etc. | 172 449.00 | 172 449.00 | | 172 449.00 |
DD Legal reserve (1) | 20 462.00 | 20 462.00 | | 20 462.00 |
DG Other reserves | 491 005.00 | 379 427.00 | | 491 005.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 40 052.00 | 111 579.00 | | 40 052.00 |
DL TOTAL (I) | 1 282 569.00 | 1 242 516.00 | | 1 282 569.00 |
DU Loans and Debts from Credit Institutions (3) | 203.00 | 190.00 | | 203.00 |
DV Miscellaneous Loans and Financial Debts (4) | 48 258.00 | 33 994.00 | | 48 258.00 |
DX Trade payables and related accounts | 4 772.00 | 4 720.00 | | 4 772.00 |
DY Tax and social security liabilities | 74 603.00 | 62 246.00 | | 74 603.00 |
EC TOTAL (IV) | 127 836.00 | 101 150.00 | | 127 836.00 |
EE Grand total (I to V) | 1 410 405.00 | 1 343 667.00 | | 1 410 405.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 358 244.00 | | 358 244.00 | 358 244.00 |
FJ Net sales | 358 244.00 | | 358 244.00 | 358 244.00 |
FR Total operating income (I) | | | 358 244.00 | |
FW Other purchases and external expenses | | | 79 604.00 | |
FX Taxes, duties, and similar payments | | | 10 414.00 | |
FY Salaries and Wages | | | 142 930.00 | |
FZ Social Security Contributions | | | 113 985.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 220.00 | |
GE Other Expenses | | | 15 000.00 | |
GF Total Operating Expenses (II) | | | 363 153.00 | |
GG - OPERATING RESULT (I - II) | | | -4 909.00 | |
GH Attributed profit or transferred loss (III) | | | 16 509.00 | |
GM Reversals of provisions and transfers of expenses | | | 50 375.00 | |
GP Total financial income (V) | | | 50 375.00 | |
GQ Financial allocations to depreciation and provisions | | | 18 131.00 | |
GR Interest and similar expenses | | | 855.00 | |
GU Total financial expenses (VI) | | | 18 986.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 31 389.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 42 989.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 13.00 | 2.00 | | 13.00 |
HH Total exceptional expenses (VIII) | 13.00 | 2.00 | | 13.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -13.00 | -2.00 | | -13.00 |
HK Income tax | 2 924.00 | 6 687.00 | | 2 924.00 |
HL TOTAL REVENUE (I + III + V + VII) | 425 128.00 | 477 742.00 | | 425 128.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 385 075.00 | 366 163.00 | | 385 075.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 40 052.00 | 111 579.00 | | 40 052.00 |
| |
| 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 | 1 707 361.00 | | 2 500.00 | 1 707 361.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 697 331.00 | |
I4 DECREASES Grand Total | | 770.00 | 1 709 091.00 | |
IO DECREASES Total including other intangible assets | | 770.00 | | |
IY DECREASES Total Tangible Fixed Assets | | | 11 759.00 | |
KD ACQUISITIONS Total including other intangible assets | 770.00 | | | 770.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 259.00 | | 2 500.00 | 9 259.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 697 331.00 | | | 1 697 331.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 718.00 | 1 220.00 | 770.00 | 7 718.00 |
PE DEPRECIATION Total including other intangible assets | 770.00 | | 770.00 | 770.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 948.00 | 1 220.00 | | 6 948.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 803 885.00 | 18 131.00 | 50 375.00 | 803 885.00 |
7C Grand total | 803 885.00 | 18 131.00 | 50 375.00 | 803 885.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 4 772.00 | 4 772.00 | | 4 772.00 |
8C Staff and Related Accounts | 19 900.00 | 19 900.00 | | 19 900.00 |
8D Social Security and Other Social Organizations | 26 639.00 | 26 639.00 | | 26 639.00 |
UT Other financial assets | 6 320.00 | | | 6 320.00 |
UX Other trade receivables | 41 928.00 | | | 41 928.00 |
VB VAT | 959.00 | | | 959.00 |
VC Group and associates | 4 647.00 | | | 4 647.00 |
VG Loans with a maturity of up to one year at origin | 203.00 | 203.00 | | 203.00 |
VI Group and Associates | 63 258.00 | 63 258.00 | | 63 258.00 |
VM Income taxes | 52 022.00 | | | 52 022.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 945.00 | 1 945.00 | | 1 945.00 |
VS Prepaid expenses | 17 070.00 | | | 17 070.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 122 947.00 | 116 627.00 | 6 320.00 | 122 947.00 |
VW VAT | 11 117.00 | 11 117.00 | | 11 117.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 127 834.00 | 127 834.00 | | 127 834.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 2.00 | | | 2.00 |
