| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 35 880.00 | 35 880.00 | | 35 880.00 |
AP Buildings | 67 537.00 | 25 350.00 | 42 187.00 | 67 537.00 |
AR Technical installations, industrial equipment and tools | 21 420.00 | 21 420.00 | | 21 420.00 |
AT Other tangible assets | 118 664.00 | 118 664.00 | | 118 664.00 |
BJ TOTAL (I) | 4 381 112.00 | 201 315.00 | 4 179 796.00 | 4 381 112.00 |
BX Customers and related accounts | 935 451.00 | | 935 451.00 | 935 451.00 |
BZ Other receivables | 319 490.00 | | 319 490.00 | 319 490.00 |
CF Cash and cash equivalents | 51 375.00 | | 51 375.00 | 51 375.00 |
CH Prepaid expenses | 68 968.00 | | 68 968.00 | 68 968.00 |
CJ TOTAL (II) | 1 375 285.00 | | 1 375 285.00 | 1 375 285.00 |
CO Grand total (0 to V) | 5 763 730.00 | 201 315.00 | 5 562 414.00 | 5 763 730.00 |
CU Other investments | 4 137 609.00 | | 4 137 609.00 | 4 137 609.00 |
CW Deferred expenses or loan issuance costs | 7 332.00 | | 7 332.00 | 7 332.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 212 620.00 | 4 212 620.00 | | 4 212 620.00 |
DB Share, merger, contribution premiums, etc. | 620 000.00 | 620 000.00 | | 620 000.00 |
DD Legal reserve (1) | 11 528.00 | 9 230.00 | | 11 528.00 |
DG Other reserves | 219 040.00 | 175 371.00 | | 219 040.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 56 163.00 | 45 967.00 | | 56 163.00 |
DL TOTAL (I) | 5 119 352.00 | 5 063 189.00 | | 5 119 352.00 |
DU Loans and Debts from Credit Institutions (3) | 212.00 | 204.00 | | 212.00 |
DV Miscellaneous Loans and Financial Debts (4) | 130 000.00 | 130 000.00 | | 130 000.00 |
DX Trade payables and related accounts | 82 841.00 | 29 603.00 | | 82 841.00 |
DY Tax and social security liabilities | 224 523.00 | 255 378.00 | | 224 523.00 |
DZ Fixed asset liabilities and related accounts | 3 468.00 | | | 3 468.00 |
EA Other liabilities | 2 017.00 | 2 257.00 | | 2 017.00 |
EC TOTAL (IV) | 443 061.00 | 417 443.00 | | 443 061.00 |
EE Grand total (I to V) | 5 562 414.00 | 5 480 632.00 | | 5 562 414.00 |
EI Including equity loans | 130 000.00 | | | 130 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 700 759.00 | | 700 759.00 | 700 759.00 |
FJ Net sales | 700 759.00 | | 700 759.00 | 700 759.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 827.00 | |
FR Total operating income (I) | | | 707 587.00 | |
FW Other purchases and external expenses | | | 281 179.00 | |
FX Taxes, duties, and similar payments | | | 6 226.00 | |
FY Salaries and Wages | | | 250 351.00 | |
FZ Social Security Contributions | | | 109 268.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 167.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 653 193.00 | |
GG - OPERATING RESULT (I - II) | | | 54 394.00 | |
GR Interest and similar expenses | | | 230.00 | |
GU Total financial expenses (VI) | | | 230.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -230.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 54 163.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1.00 | | | 1.00 |
HB Exceptional income from capital transactions | 2 000.00 | | | 2 000.00 |
HD Total exceptional income (VII) | 2 001.00 | | | 2 001.00 |
HE Exceptional expenses on management operations | 2.00 | 2.00 | | 2.00 |
HH Total exceptional expenses (VIII) | 2.00 | 2.00 | | 2.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 999.00 | -1.00 | | 1 999.00 |
HL TOTAL REVENUE (I + III + V + VII) | 709 589.00 | 707 305.00 | | 709 589.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 653 425.00 | 661 338.00 | | 653 425.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 56 163.00 | 45 967.00 | | 56 163.00 |
| |
| 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 | 4 337 648.00 | | 46 830.00 | 4 337 648.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 137 609.00 | |
I4 DECREASES Grand Total | | 3 366.00 | 4 381 112.00 | |
IO DECREASES Total including other intangible assets | | | 35 880.00 | |
IY DECREASES Total Tangible Fixed Assets | | 3 366.00 | 207 623.00 | |
KD ACQUISITIONS Total including other intangible assets | 35 880.00 | | | 35 880.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 164 158.00 | | 46 830.00 | 164 158.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 137 609.00 | | | 4 137 609.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 170 993.00 | 4 643.00 | 3 366.00 | 170 993.00 |
PE DEPRECIATION Total including other intangible assets | 6 834.00 | | | 6 834.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 164 158.00 | 4 643.00 | 3 366.00 | 164 158.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6A on fixed assets – intangible | 29 045.00 | | | 29 045.00 |
7B Total provisions for depreciation | 29 045.00 | | | 29 045.00 |
7C Grand total | 29 045.00 | | | 29 045.00 |
| |
| 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 | 82 841.00 | 82 841.00 | | 82 841.00 |
8C Staff and Related Accounts | 19 804.00 | 19 804.00 | | 19 804.00 |
8D Social Security and Other Social Organizations | 32 358.00 | 32 358.00 | | 32 358.00 |
8J Fixed Asset Liabilities and Related Accounts | 3 468.00 | 3 468.00 | | 3 468.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 017.00 | 2 017.00 | | 2 017.00 |
UX Other trade receivables | 935 451.00 | 935 451.00 | | 935 451.00 |
VB VAT | 8 470.00 | 8 470.00 | | 8 470.00 |
VC Group and associates | 311 020.00 | 311 020.00 | | 311 020.00 |
VG Loans with a maturity of up to one year at origin | 212.00 | 212.00 | | 212.00 |
VI Group and Associates | 130 000.00 | 130 000.00 | | 130 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 430.00 | 5 430.00 | | 5 430.00 |
VS Prepaid expenses | 68 968.00 | 68 968.00 | | 68 968.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 323 910.00 | 1 323 910.00 | | 1 323 910.00 |
VW VAT | 166 930.00 | 166 930.00 | | 166 930.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 443 061.00 | 443 061.00 | | 443 061.00 |
