| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 45 735.00 | | 45 735.00 | 45 735.00 |
AJ Other Intangible Assets | 4 835.00 | 4 835.00 | | 4 835.00 |
AN Land | 15 000.00 | | 15 000.00 | 15 000.00 |
AP Buildings | 87 586.00 | 87 516.00 | 70.00 | 87 586.00 |
AT Other tangible assets | 123 224.00 | 113 986.00 | 9 238.00 | 123 224.00 |
BF Loans | 492.00 | | 492.00 | 492.00 |
BH Other financial assets | 351.00 | | 351.00 | 351.00 |
BJ TOTAL (I) | 283 487.00 | 206 337.00 | 77 149.00 | 283 487.00 |
BX Customers and related accounts | 50 000.00 | | 50 000.00 | 50 000.00 |
BZ Other receivables | 4 765.00 | | 4 765.00 | 4 765.00 |
CD Marketable securities | 500 250.00 | | 500 250.00 | 500 250.00 |
CF Cash and cash equivalents | 94 248.00 | | 94 248.00 | 94 248.00 |
CJ TOTAL (II) | 649 262.00 | | 649 262.00 | 649 262.00 |
CO Grand total (0 to V) | 932 749.00 | 206 337.00 | 726 412.00 | 932 749.00 |
CU Other investments | 6 264.00 | | 6 264.00 | 6 264.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DF Regulated reserves (1) | 245.00 | 245.00 | | 245.00 |
DG Other reserves | 64 071.00 | 64 071.00 | | 64 071.00 |
DH Retained earnings | 648 033.00 | 710 767.00 | | 648 033.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -70 385.00 | -62 734.00 | | -70 385.00 |
DL TOTAL (I) | 658 465.00 | 728 850.00 | | 658 465.00 |
DP Provisions for Risks | 15 000.00 | 15 000.00 | | 15 000.00 |
DR TOTAL (IV) | 15 000.00 | 15 000.00 | | 15 000.00 |
DX Trade payables and related accounts | 7 702.00 | 2 861.00 | | 7 702.00 |
DY Tax and social security liabilities | 45 101.00 | 30 050.00 | | 45 101.00 |
EA Other liabilities | 144.00 | | | 144.00 |
EC TOTAL (IV) | 52 947.00 | 32 911.00 | | 52 947.00 |
EE Grand total (I to V) | 726 412.00 | 776 761.00 | | 726 412.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 156 250.00 | | 156 250.00 | 156 250.00 |
FJ Net sales | 156 250.00 | | 156 250.00 | 156 250.00 |
FR Total operating income (I) | | | 156 250.00 | |
FW Other purchases and external expenses | | | 64 997.00 | |
FX Taxes, duties, and similar payments | | | 4 960.00 | |
FY Salaries and Wages | | | 108 412.00 | |
FZ Social Security Contributions | | | 46 487.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 212.00 | |
GF Total Operating Expenses (II) | | | 227 067.00 | |
GG - OPERATING RESULT (I - II) | | | -70 817.00 | |
GL Other interest and similar income | | | 1 755.00 | |
GP Total financial income (V) | | | 1 755.00 | |
GR Interest and similar expenses | | | 1 322.00 | |
GU Total financial expenses (VI) | | | 1 322.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 432.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -70 385.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 158 005.00 | 171 395.00 | | 158 005.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 228 389.00 | 234 129.00 | | 228 389.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -70 385.00 | -62 734.00 | | -70 385.00 |
| |
| 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 | 283 487.00 | | | 283 487.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 107.00 | |
I4 DECREASES Grand Total | | | 283 487.00 | |
IO DECREASES Total including other intangible assets | | | 50 570.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 225 810.00 | |
KD ACQUISITIONS Total including other intangible assets | 50 570.00 | | | 50 570.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 225 810.00 | | | 225 810.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 107.00 | | | 7 107.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 204 126.00 | 2 212.00 | | 204 126.00 |
PE DEPRECIATION Total including other intangible assets | 4 835.00 | | | 4 835.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 199 291.00 | 2 212.00 | | 199 291.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 15 000.00 | 15 000.00 | | 15 000.00 |
7C Grand total | 15 000.00 | 15 000.00 | | 15 000.00 |
| |
| 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 | 7 702.00 | 7 702.00 | | 7 702.00 |
8C Staff and Related Accounts | 17 362.00 | 17 362.00 | | 17 362.00 |
8D Social Security and Other Social Organizations | 18 299.00 | 18 299.00 | | 18 299.00 |
8K Other liabilities (including liabilities related to repo transactions) | 144.00 | 144.00 | | 144.00 |
UP Loans | 492.00 | 492.00 | | 492.00 |
UT Other financial assets | 351.00 | 351.00 | | 351.00 |
UX Other trade receivables | 50 000.00 | | | 50 000.00 |
VB VAT | 1 884.00 | | | 1 884.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 107.00 | 1 107.00 | | 1 107.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 880.00 | | | 2 880.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 55 608.00 | 55 608.00 | | 55 608.00 |
VW VAT | 8 333.00 | 8 333.00 | | 8 333.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 52 947.00 | 52 947.00 | | 52 947.00 |
