| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 763.00 | 763.00 | | 763.00 |
AH Goodwill | 360.00 | | 360.00 | 360.00 |
AJ Other Intangible Assets | 24 950.00 | 12 549.00 | 12 401.00 | 24 950.00 |
AT Other tangible assets | 23 325.00 | 12 659.00 | 10 666.00 | 23 325.00 |
BJ TOTAL (I) | 53 598.00 | 25 971.00 | 27 627.00 | 53 598.00 |
BX Customers and related accounts | 21 600.00 | | 21 600.00 | 21 600.00 |
BZ Other receivables | 300 118.00 | | 300 118.00 | 300 118.00 |
CD Marketable securities | 429 243.00 | | 429 243.00 | 429 243.00 |
CF Cash and cash equivalents | 762 274.00 | | 762 274.00 | 762 274.00 |
CH Prepaid expenses | 3 125.00 | | 3 125.00 | 3 125.00 |
CJ TOTAL (II) | 1 516 359.00 | | 1 516 359.00 | 1 516 359.00 |
CO Grand total (0 to V) | 1 569 957.00 | 25 971.00 | 1 543 987.00 | 1 569 957.00 |
CU Other investments | 4 200.00 | | 4 200.00 | 4 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 833 100.00 | 833 100.00 | | 833 100.00 |
DD Legal reserve (1) | 83 310.00 | 83 310.00 | | 83 310.00 |
DG Other reserves | 471.00 | 165 445.00 | | 471.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 619 785.00 | 65 026.00 | | 619 785.00 |
DL TOTAL (I) | 1 536 666.00 | 1 146 881.00 | | 1 536 666.00 |
DV Miscellaneous Loans and Financial Debts (4) | 825.00 | 61 919.00 | | 825.00 |
DX Trade payables and related accounts | 1 275.00 | 533.00 | | 1 275.00 |
DY Tax and social security liabilities | 5 221.00 | 26 348.00 | | 5 221.00 |
EC TOTAL (IV) | 7 321.00 | 88 801.00 | | 7 321.00 |
EE Grand total (I to V) | 1 543 987.00 | 1 235 682.00 | | 1 543 987.00 |
EG Accrued income and payables due within one year | 7 321.00 | 88 801.00 | | 7 321.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 77 499.00 | | 77 499.00 | 77 499.00 |
FJ Net sales | 77 499.00 | | 77 499.00 | 77 499.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 77 500.00 | |
FW Other purchases and external expenses | | | 49 665.00 | |
FX Taxes, duties, and similar payments | | | 3 380.00 | |
FY Salaries and Wages | | | 56 601.00 | |
FZ Social Security Contributions | | | 51 705.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 795.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 166 147.00 | |
GG - OPERATING RESULT (I - II) | | | -88 646.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 740.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 2 740.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 2 740.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -85 906.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 773 643.00 | 541 374.00 | | 773 643.00 |
HD Total exceptional income (VII) | 773 643.00 | 541 374.00 | | 773 643.00 |
HE Exceptional expenses on management operations | 502.00 | 441.00 | | 502.00 |
HF Exceptional expenses on capital transactions | 65 000.00 | 833 000.00 | | 65 000.00 |
HH Total exceptional expenses (VIII) | 65 502.00 | 833 441.00 | | 65 502.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 708 141.00 | -292 067.00 | | 708 141.00 |
HK Income tax | 2 450.00 | 11 446.00 | | 2 450.00 |
HL TOTAL REVENUE (I + III + V + VII) | 853 883.00 | 1 034 147.00 | | 853 883.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 234 099.00 | 969 121.00 | | 234 099.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 619 785.00 | 65 026.00 | | 619 785.00 |
HP References: Equipment leasing | 13 465.00 | 13 465.00 | | 13 465.00 |
| |
| 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 | 108 113.00 | | 11 485.00 | 108 113.00 |
I3 DECREASES Total Financial Fixed Assets | | 66 000.00 | 4 200.00 | |
I4 DECREASES Grand Total | | 66 000.00 | 53 598.00 | |
IO DECREASES Total including other intangible assets | | | 26 073.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 23 325.00 | |
KD ACQUISITIONS Total including other intangible assets | 25 713.00 | | 360.00 | 25 713.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 16 400.00 | | 6 925.00 | 16 400.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 66 000.00 | | 4 200.00 | 66 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 21 175.00 | 4 795.00 | | 21 175.00 |
PE DEPRECIATION Total including other intangible assets | 11 647.00 | 1 665.00 | | 11 647.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 528.00 | 3 130.00 | | 9 528.00 |
| |
| 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 | 1 275.00 | 1 275.00 | | 1 275.00 |
UX Other trade receivables | 21 600.00 | | | 21 600.00 |
VB VAT | 2 783.00 | | | 2 783.00 |
VC Group and associates | 286 751.00 | | | 286 751.00 |
VI Group and Associates | 825.00 | 825.00 | | 825.00 |
VM Income taxes | 10 584.00 | | | 10 584.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 621.00 | 1 621.00 | | 1 621.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 125.00 | | | 3 125.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 324 843.00 | 324 843.00 | | 324 843.00 |
VW VAT | 3 600.00 | 3 600.00 | | 3 600.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 321.00 | 7 321.00 | | 7 321.00 |
