| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 060.00 | 5 060.00 | | 5 060.00 |
AP Buildings | 32 051.00 | 32 051.00 | | 32 051.00 |
AT Other tangible assets | 239 635.00 | 150 360.00 | 89 276.00 | 239 635.00 |
BH Other financial assets | 150.00 | | 150.00 | 150.00 |
BJ TOTAL (I) | 276 897.00 | 187 471.00 | 89 426.00 | 276 897.00 |
BZ Other receivables | 8 961.00 | | 8 961.00 | 8 961.00 |
CD Marketable securities | 150 000.00 | | 150 000.00 | 150 000.00 |
CF Cash and cash equivalents | 122 010.00 | | 122 010.00 | 122 010.00 |
CH Prepaid expenses | 5 470.00 | | 5 470.00 | 5 470.00 |
CJ TOTAL (II) | 286 441.00 | | 286 441.00 | 286 441.00 |
CO Grand total (0 to V) | 563 338.00 | 187 471.00 | 375 867.00 | 563 338.00 |
CP Shares due in less than one year | 150.00 | | | 150.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 374 000.00 | 374 000.00 | | 374 000.00 |
DH Retained earnings | -116 851.00 | -47 760.00 | | -116 851.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 800.00 | -69 091.00 | | 11 800.00 |
DL TOTAL (I) | 277 199.00 | 265 399.00 | | 277 199.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 196.00 | 12 018.00 | | 12 196.00 |
DX Trade payables and related accounts | 1 661.00 | 1 834.00 | | 1 661.00 |
DY Tax and social security liabilities | 79 017.00 | 79 004.00 | | 79 017.00 |
DZ Fixed asset liabilities and related accounts | 1 336.00 | | | 1 336.00 |
EA Other liabilities | 4 459.00 | 2 980.00 | | 4 459.00 |
EC TOTAL (IV) | 98 668.00 | 95 836.00 | | 98 668.00 |
EE Grand total (I to V) | 375 867.00 | 361 235.00 | | 375 867.00 |
EG Accrued income and payables due within one year | 98 668.00 | 95 836.00 | | 98 668.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 640 507.00 | | 640 507.00 | 640 507.00 |
FJ Net sales | 640 507.00 | | 640 507.00 | 640 507.00 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 640 512.00 | |
FW Other purchases and external expenses | | | 169 782.00 | |
FX Taxes, duties, and similar payments | | | 13 565.00 | |
FY Salaries and Wages | | | 320 205.00 | |
FZ Social Security Contributions | | | 112 163.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 253.00 | |
GE Other Expenses | | | 14.00 | |
GF Total Operating Expenses (II) | | | 628 982.00 | |
GG - OPERATING RESULT (I - II) | | | 11 529.00 | |
GL Other interest and similar income | | | 233.00 | |
GP Total financial income (V) | | | 233.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 233.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 762.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 38.00 | 1 952.00 | | 38.00 |
HD Total exceptional income (VII) | 38.00 | 1 952.00 | | 38.00 |
HE Exceptional expenses on management operations | | 12 802.00 | | |
HH Total exceptional expenses (VIII) | | 12 802.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 38.00 | -10 850.00 | | 38.00 |
HL TOTAL REVENUE (I + III + V + VII) | 640 783.00 | 570 575.00 | | 640 783.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 628 982.00 | 639 666.00 | | 628 982.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 800.00 | -69 091.00 | | 11 800.00 |
HP References: Equipment leasing | 3 068.00 | 2 586.00 | | 3 068.00 |
| |
| 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 | 271 332.00 | | 5 565.00 | 271 332.00 |
I3 DECREASES Total Financial Fixed Assets | | | 150.00 | |
I4 DECREASES Grand Total | | | 276 897.00 | |
IO DECREASES Total including other intangible assets | | | 5 060.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 271 687.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 060.00 | | | 5 060.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 266 122.00 | | 5 565.00 | 266 122.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 150.00 | | | 150.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 174 218.00 | 13 253.00 | | 174 218.00 |
PE DEPRECIATION Total including other intangible assets | 5 060.00 | | | 5 060.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 169 158.00 | 13 253.00 | | 169 158.00 |
| |
| 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 | 1 661.00 | 1 661.00 | | 1 661.00 |
8C Staff and Related Accounts | 16 996.00 | 16 996.00 | | 16 996.00 |
8D Social Security and Other Social Organizations | 45 551.00 | 45 551.00 | | 45 551.00 |
8J Fixed Asset Liabilities and Related Accounts | 1 336.00 | 1 336.00 | | 1 336.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 459.00 | 4 459.00 | | 4 459.00 |
UT Other financial assets | 150.00 | 150.00 | | 150.00 |
VB VAT | 706.00 | 706.00 | | 706.00 |
VI Group and Associates | 12 196.00 | 12 196.00 | | 12 196.00 |
VM Income taxes | 8 255.00 | 8 255.00 | | 8 255.00 |
VQ Other Taxes, Duties, and Similar Debts | 10 360.00 | 10 360.00 | | 10 360.00 |
VS Prepaid expenses | 5 470.00 | 5 470.00 | | 5 470.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 581.00 | 14 581.00 | | 14 581.00 |
VW VAT | 6 109.00 | 6 109.00 | | 6 109.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 98 668.00 | 98 668.00 | | 98 668.00 |
