| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 523.00 | 5 523.00 | | 5 523.00 |
AT Other tangible assets | 10 920.00 | 10 920.00 | | 10 920.00 |
BJ TOTAL (I) | 1 130 508.00 | 16 444.00 | 1 114 064.00 | 1 130 508.00 |
BX Customers and related accounts | 86 400.00 | | 86 400.00 | 86 400.00 |
BZ Other receivables | 107 739.00 | | 107 739.00 | 107 739.00 |
CD Marketable securities | 100 000.00 | | 100 000.00 | 100 000.00 |
CF Cash and cash equivalents | 150 579.00 | | 150 579.00 | 150 579.00 |
CH Prepaid expenses | 4 343.00 | | 4 343.00 | 4 343.00 |
CJ TOTAL (II) | 449 061.00 | | 449 061.00 | 449 061.00 |
CO Grand total (0 to V) | 1 579 568.00 | 16 444.00 | 1 563 125.00 | 1 579 568.00 |
CU Other investments | 1 114 064.00 | | 1 114 064.00 | 1 114 064.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 140 000.00 | 140 000.00 | | 140 000.00 |
DB Share, merger, contribution premiums, etc. | 1 164.00 | 1 164.00 | | 1 164.00 |
DD Legal reserve (1) | 14 000.00 | 14 000.00 | | 14 000.00 |
DG Other reserves | 978 187.00 | 974 626.00 | | 978 187.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 71 906.00 | 103 561.00 | | 71 906.00 |
DL TOTAL (I) | 1 205 257.00 | 1 233 351.00 | | 1 205 257.00 |
DU Loans and Debts from Credit Institutions (3) | 287.00 | 279.00 | | 287.00 |
DV Miscellaneous Loans and Financial Debts (4) | 213 863.00 | 279 847.00 | | 213 863.00 |
DX Trade payables and related accounts | 8 416.00 | 7 260.00 | | 8 416.00 |
DY Tax and social security liabilities | 130 179.00 | 126 308.00 | | 130 179.00 |
EA Other liabilities | 5 122.00 | 1 652.00 | | 5 122.00 |
EC TOTAL (IV) | 357 867.00 | 415 347.00 | | 357 867.00 |
EE Grand total (I to V) | 1 563 125.00 | 1 648 698.00 | | 1 563 125.00 |
EG Accrued income and payables due within one year | 357 867.00 | 415 347.00 | | 357 867.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 287.00 | 279.00 | | 287.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 427 731.00 | | 427 731.00 | 427 731.00 |
FJ Net sales | 427 731.00 | | 427 731.00 | 427 731.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 17 150.00 | |
FR Total operating income (I) | | | 444 882.00 | |
FW Other purchases and external expenses | | | 12 160.00 | |
FX Taxes, duties, and similar payments | | | 3 931.00 | |
FY Salaries and Wages | | | 355 982.00 | |
FZ Social Security Contributions | | | 180 238.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 552 311.00 | |
GG - OPERATING RESULT (I - II) | | | -107 430.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 144 446.00 | |
GL Other interest and similar income | | | 267.00 | |
GP Total financial income (V) | | | 144 713.00 | |
GR Interest and similar expenses | | | 2 573.00 | |
GU Total financial expenses (VI) | | | 2 573.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 142 140.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 34 710.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 17 150.00 | 3 657.00 | | 17 150.00 |
HB Exceptional income from capital transactions | 2.00 | 2.00 | | 2.00 |
HD Total exceptional income (VII) | 2.00 | 2.00 | | 2.00 |
HF Exceptional expenses on capital transactions | 1.00 | 494.00 | | 1.00 |
HH Total exceptional expenses (VIII) | 1.00 | 494.00 | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -493.00 | | |
HK Income tax | -37 196.00 | -44 597.00 | | -37 196.00 |
HL TOTAL REVENUE (I + III + V + VII) | 589 596.00 | 626 853.00 | | 589 596.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 517 690.00 | 523 292.00 | | 517 690.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 71 906.00 | 103 561.00 | | 71 906.00 |
| |
| 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 | 1 130 508.00 | | | 1 130 508.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 114 064.00 | |
I4 DECREASES Grand Total | | | 1 130 508.00 | |
IO DECREASES Total including other intangible assets | | | 5 523.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 10 920.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 523.00 | | | 5 523.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 920.00 | | | 10 920.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 114 064.00 | | | 1 114 064.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 16 444.00 | | | 16 444.00 |
PE DEPRECIATION Total including other intangible assets | 5 523.00 | | | 5 523.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 920.00 | | | 10 920.00 |
| |
| 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 | 8 416.00 | 8 416.00 | | 8 416.00 |
8C Staff and Related Accounts | 41 973.00 | 41 973.00 | | 41 973.00 |
8D Social Security and Other Social Organizations | 63 267.00 | 63 267.00 | | 63 267.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 122.00 | 5 122.00 | | 5 122.00 |
UX Other trade receivables | 86 400.00 | | | 86 400.00 |
VB VAT | 2 096.00 | | | 2 096.00 |
VG Loans with a maturity of up to one year at origin | 287.00 | 287.00 | | 287.00 |
VI Group and Associates | 213 863.00 | 213 863.00 | | 213 863.00 |
VM Income taxes | 100 629.00 | | | 100 629.00 |
VP Miscellaneous | 3 982.00 | | | 3 982.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 496.00 | 3 496.00 | | 3 496.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 032.00 | | | 1 032.00 |
VS Prepaid expenses | 4 343.00 | | | 4 343.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 198 482.00 | 198 482.00 | | 198 482.00 |
VW VAT | 21 444.00 | 21 444.00 | | 21 444.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 357 867.00 | 357 867.00 | | 357 867.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 7.00 | | | 7.00 |
