| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 180.00 | 180.00 | | 180.00 |
AP Buildings | 807 000.00 | | 807 000.00 | 807 000.00 |
AT Other tangible assets | 127 727.00 | 80 680.00 | 47 047.00 | 127 727.00 |
BJ TOTAL (I) | 994 787.00 | 80 860.00 | 913 927.00 | 994 787.00 |
BX Customers and related accounts | 102 720.00 | | 102 720.00 | 102 720.00 |
BZ Other receivables | 1 027 467.00 | | 1 027 467.00 | 1 027 467.00 |
CF Cash and cash equivalents | 12 543.00 | | 12 543.00 | 12 543.00 |
CH Prepaid expenses | 2 091.00 | | 2 091.00 | 2 091.00 |
CJ TOTAL (II) | 1 144 821.00 | | 1 144 821.00 | 1 144 821.00 |
CO Grand total (0 to V) | 2 139 608.00 | 80 860.00 | 2 058 749.00 | 2 139 608.00 |
CU Other investments | 59 880.00 | | 59 880.00 | 59 880.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 78 000.00 | 78 000.00 | | 78 000.00 |
DD Legal reserve (1) | 8 000.00 | 8 000.00 | | 8 000.00 |
DG Other reserves | 1 900 385.00 | 1 888 806.00 | | 1 900 385.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -57 445.00 | 11 579.00 | | -57 445.00 |
DL TOTAL (I) | 1 928 941.00 | 1 986 385.00 | | 1 928 941.00 |
DU Loans and Debts from Credit Institutions (3) | 37 938.00 | 59 272.00 | | 37 938.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 679.00 | 32 773.00 | | 10 679.00 |
DX Trade payables and related accounts | 11 163.00 | 3 872.00 | | 11 163.00 |
DY Tax and social security liabilities | 25 028.00 | 17 772.00 | | 25 028.00 |
EA Other liabilities | 45 000.00 | 45 197.00 | | 45 000.00 |
EC TOTAL (IV) | 129 808.00 | 158 887.00 | | 129 808.00 |
EE Grand total (I to V) | 2 058 749.00 | 2 145 272.00 | | 2 058 749.00 |
EG Accrued income and payables due within one year | 91 895.00 | 120 974.00 | | 91 895.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 3 444.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 67 725.00 | | 67 725.00 | 67 725.00 |
FJ Net sales | 67 725.00 | | 67 725.00 | 67 725.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 67 727.00 | |
FW Other purchases and external expenses | | | 30 103.00 | |
FX Taxes, duties, and similar payments | | | 49 958.00 | |
FY Salaries and Wages | | | 73 013.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 22 876.00 | |
GF Total Operating Expenses (II) | | | 175 950.00 | |
GG - OPERATING RESULT (I - II) | | | -108 224.00 | |
GL Other interest and similar income | | | 51 500.00 | |
GP Total financial income (V) | | | 51 500.00 | |
GR Interest and similar expenses | | | 636.00 | |
GU Total financial expenses (VI) | | | 636.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 50 864.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -57 360.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 22 500.00 | | | 22 500.00 |
HD Total exceptional income (VII) | 22 500.00 | | | 22 500.00 |
HE Exceptional expenses on management operations | 85.00 | 630.00 | | 85.00 |
HF Exceptional expenses on capital transactions | 22 500.00 | | | 22 500.00 |
HH Total exceptional expenses (VIII) | 22 585.00 | 630.00 | | 22 585.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -85.00 | -630.00 | | -85.00 |
HL TOTAL REVENUE (I + III + V + VII) | 141 727.00 | 104 765.00 | | 141 727.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 199 171.00 | 93 186.00 | | 199 171.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -57 445.00 | 11 579.00 | | -57 445.00 |
| |
| 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 | 198 725.00 | | 818 563.00 | 198 725.00 |
I3 DECREASES Total Financial Fixed Assets | | 22 500.00 | 59 880.00 | |
I4 DECREASES Grand Total | | 22 500.00 | 994 787.00 | |
IO DECREASES Total including other intangible assets | | | 180.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 934 727.00 | |
KD ACQUISITIONS Total including other intangible assets | 180.00 | | | 180.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 116 165.00 | | 818 563.00 | 116 165.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 82 380.00 | | | 82 380.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 57 984.00 | 22 876.00 | | 57 984.00 |
PE DEPRECIATION Total including other intangible assets | 180.00 | | | 180.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 57 804.00 | 22 876.00 | | 57 804.00 |
| |
| 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 | 4 510.00 | 4 510.00 | | 4 510.00 |
8B Suppliers and Related Accounts | 11 163.00 | 11 163.00 | | 11 163.00 |
8C Staff and Related Accounts | 3 000.00 | 3 000.00 | | 3 000.00 |
8D Social Security and Other Social Organizations | 2 938.00 | 2 938.00 | | 2 938.00 |
8K Other liabilities (including liabilities related to repo transactions) | 45 000.00 | 45 000.00 | | 45 000.00 |
UX Other trade receivables | 102 720.00 | 102 720.00 | | 102 720.00 |
VB VAT | 1 754.00 | 1 754.00 | | 1 754.00 |
VC Group and associates | 1 001 312.00 | 1 001 312.00 | | 1 001 312.00 |
VG Loans with a maturity of up to one year at origin | 37 938.00 | 25.00 | | 37 938.00 |
VI Group and Associates | 6 169.00 | 6 169.00 | | 6 169.00 |
VJ Loans taken out during the year | 4 510.00 | | | 4 510.00 |
VK Loans repaid during the year | 17 878.00 | | | 17 878.00 |
VQ Other Taxes, Duties, and Similar Debts | 313.00 | 313.00 | | 313.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 24 401.00 | 24 401.00 | | 24 401.00 |
VS Prepaid expenses | 2 091.00 | 2 091.00 | | 2 091.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 132 278.00 | 1 132 278.00 | | 1 132 278.00 |
VW VAT | 18 777.00 | 18 777.00 | | 18 777.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 129 808.00 | 91 895.00 | | 129 808.00 |
