| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 11 548.00 | 11 548.00 | | 11 548.00 |
AT Other tangible assets | 96 142.00 | 96 142.00 | | 96 142.00 |
BF Loans | 11 135.00 | | 11 135.00 | 11 135.00 |
BH Other financial assets | 2 358.00 | | 2 358.00 | 2 358.00 |
BJ TOTAL (I) | 121 183.00 | 107 690.00 | 13 493.00 | 121 183.00 |
BX Customers and related accounts | 599 349.00 | | 599 349.00 | 599 349.00 |
BZ Other receivables | 33 177.00 | | 33 177.00 | 33 177.00 |
CF Cash and cash equivalents | 872 942.00 | | 872 942.00 | 872 942.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 1 505 467.00 | | 1 505 467.00 | 1 505 467.00 |
CO Grand total (0 to V) | 1 626 651.00 | 107 690.00 | 1 518 961.00 | 1 626 651.00 |
CP Shares due in less than one year | 13 493.00 | | | 13 493.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 120 000.00 | 120 000.00 | | 120 000.00 |
DD Legal reserve (1) | 12 000.00 | 12 000.00 | | 12 000.00 |
DH Retained earnings | -629 485.00 | -855 406.00 | | -629 485.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 189 393.00 | 225 921.00 | | 189 393.00 |
DL TOTAL (I) | -308 092.00 | -497 485.00 | | -308 092.00 |
DP Provisions for Risks | | 13 000.00 | | |
DR TOTAL (IV) | | 13 000.00 | | |
DU Loans and Debts from Credit Institutions (3) | | 1 881.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 775 072.00 | 795 072.00 | | 775 072.00 |
DX Trade payables and related accounts | 105 129.00 | 103 405.00 | | 105 129.00 |
DY Tax and social security liabilities | 108 412.00 | 162 769.00 | | 108 412.00 |
EA Other liabilities | 838 440.00 | 878 221.00 | | 838 440.00 |
EC TOTAL (IV) | 1 827 053.00 | 1 941 349.00 | | 1 827 053.00 |
EE Grand total (I to V) | 1 518 961.00 | 1 456 864.00 | | 1 518 961.00 |
EG Accrued income and payables due within one year | 1 827 053.00 | 1 941 349.00 | | 1 827 053.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 1 881.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 280 939.00 | | 280 939.00 | 280 939.00 |
FJ Net sales | 280 939.00 | | 280 939.00 | 280 939.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 76 376.00 | |
FQ Other income | | | 100.00 | |
FR Total operating income (I) | | | 357 415.00 | |
FW Other purchases and external expenses | | | 84 030.00 | |
FX Taxes, duties, and similar payments | | | 1 423.00 | |
FY Salaries and Wages | | | 48 102.00 | |
FZ Social Security Contributions | | | 22 181.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7.00 | |
GE Other Expenses | | | 11 386.00 | |
GF Total Operating Expenses (II) | | | 167 129.00 | |
GG - OPERATING RESULT (I - II) | | | 190 286.00 | |
GR Interest and similar expenses | | | 419.00 | |
GU Total financial expenses (VI) | | | 419.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -419.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 189 866.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 1 656.00 | | |
HD Total exceptional income (VII) | | 1 656.00 | | |
HE Exceptional expenses on management operations | 474.00 | | | 474.00 |
HF Exceptional expenses on capital transactions | | 1 656.00 | | |
HH Total exceptional expenses (VIII) | 474.00 | 1 656.00 | | 474.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -474.00 | | | -474.00 |
HK Income tax | | -3 016.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 357 415.00 | 541 869.00 | | 357 415.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 168 022.00 | 315 948.00 | | 168 022.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 189 393.00 | 225 921.00 | | 189 393.00 |
| |
| 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 | 121 183.00 | | | 121 183.00 |
I3 DECREASES Total Financial Fixed Assets | | | 13 493.00 | |
I4 DECREASES Grand Total | | | 121 183.00 | |
IO DECREASES Total including other intangible assets | | | 11 548.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 96 142.00 | |
KD ACQUISITIONS Total including other intangible assets | 11 548.00 | | | 11 548.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 96 142.00 | | | 96 142.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 13 493.00 | | | 13 493.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 107 683.00 | 7.00 | | 107 683.00 |
PE DEPRECIATION Total including other intangible assets | 11 548.00 | | | 11 548.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 96 135.00 | 7.00 | | 96 135.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 13 000.00 | | 13 000.00 | 13 000.00 |
7C Grand total | 13 000.00 | | 13 000.00 | 13 000.00 |
UE of which provisions and reversals: - Operating | | | 13 000.00 | |
| |
| 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 | 105 129.00 | 105 129.00 | | 105 129.00 |
8C Staff and Related Accounts | 2 685.00 | 2 685.00 | | 2 685.00 |
8D Social Security and Other Social Organizations | 5 715.00 | 5 715.00 | | 5 715.00 |
8K Other liabilities (including liabilities related to repo transactions) | 838 440.00 | 838 440.00 | | 838 440.00 |
UP Loans | 11 135.00 | 11 135.00 | | 11 135.00 |
UT Other financial assets | 2 358.00 | 2 358.00 | | 2 358.00 |
UX Other trade receivables | 599 349.00 | 599 349.00 | | 599 349.00 |
VB VAT | 16 553.00 | 16 553.00 | | 16 553.00 |
VI Group and Associates | 775 072.00 | 775 072.00 | | 775 072.00 |
VM Income taxes | 7 933.00 | 7 933.00 | | 7 933.00 |
VP Miscellaneous | 3 188.00 | 3 188.00 | | 3 188.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 503.00 | 5 503.00 | | 5 503.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 646 019.00 | 646 019.00 | | 646 019.00 |
VW VAT | 100 012.00 | 100 012.00 | | 100 012.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 827 053.00 | 1 827 053.00 | | 1 827 053.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | | | 1.00 |
