| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 730.00 | 1 730.00 | | 1 730.00 |
AT Other tangible assets | 19 365.00 | 19 033.00 | 332.00 | 19 365.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 1 082 124.00 | 20 762.00 | 1 061 362.00 | 1 082 124.00 |
BX Customers and related accounts | 91 440.00 | | 91 440.00 | 91 440.00 |
BZ Other receivables | 52 185.00 | | 52 185.00 | 52 185.00 |
CF Cash and cash equivalents | 66 838.00 | | 66 838.00 | 66 838.00 |
CH Prepaid expenses | 1 585.00 | | 1 585.00 | 1 585.00 |
CJ TOTAL (II) | 212 048.00 | | 212 048.00 | 212 048.00 |
CO Grand total (0 to V) | 1 294 172.00 | 20 762.00 | 1 273 410.00 | 1 294 172.00 |
CU Other investments | 1 061 000.00 | | 1 061 000.00 | 1 061 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 439 510.00 | 428 000.00 | | 439 510.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 037.00 | 11 510.00 | | 3 037.00 |
DL TOTAL (I) | 486 547.00 | 483 510.00 | | 486 547.00 |
DU Loans and Debts from Credit Institutions (3) | 18.00 | 13.00 | | 18.00 |
DV Miscellaneous Loans and Financial Debts (4) | 683 622.00 | 680 874.00 | | 683 622.00 |
DX Trade payables and related accounts | 5 958.00 | 8 664.00 | | 5 958.00 |
DY Tax and social security liabilities | 97 265.00 | 96 585.00 | | 97 265.00 |
EC TOTAL (IV) | 786 863.00 | 786 136.00 | | 786 863.00 |
EE Grand total (I to V) | 1 273 410.00 | 1 269 646.00 | | 1 273 410.00 |
EG Accrued income and payables due within one year | 786 863.00 | 786 136.00 | | 786 863.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 551 400.00 | | 551 400.00 | 551 400.00 |
FJ Net sales | 551 400.00 | | 551 400.00 | 551 400.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10 965.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 562 369.00 | |
FU Purchases of raw materials and other supplies | | | 2 099.00 | |
FW Other purchases and external expenses | | | 90 250.00 | |
FX Taxes, duties, and similar payments | | | 18 661.00 | |
FY Salaries and Wages | | | 289 936.00 | |
FZ Social Security Contributions | | | 146 041.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 505.00 | |
GE Other Expenses | | | 12.00 | |
GF Total Operating Expenses (II) | | | 547 503.00 | |
GG - OPERATING RESULT (I - II) | | | 14 865.00 | |
GL Other interest and similar income | | | 623.00 | |
GP Total financial income (V) | | | 623.00 | |
GR Interest and similar expenses | | | 9 869.00 | |
GU Total financial expenses (VI) | | | 9 869.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -9 246.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 619.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 10 965.00 | 7 977.00 | | 10 965.00 |
A2 TOTAL ASSETS | 45 614.00 | 47 300.00 | | 45 614.00 |
A4 Equity method investments | | 113.00 | | |
HA Exceptional income from management transactions | 174.00 | 259.00 | | 174.00 |
HD Total exceptional income (VII) | 174.00 | 259.00 | | 174.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 174.00 | 259.00 | | 174.00 |
HK Income tax | 2 756.00 | 3 513.00 | | 2 756.00 |
HL TOTAL REVENUE (I + III + V + VII) | 563 165.00 | 527 335.00 | | 563 165.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 560 128.00 | 515 824.00 | | 560 128.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 037.00 | 11 510.00 | | 3 037.00 |
HP References: Equipment leasing | 14 465.00 | 13 284.00 | | 14 465.00 |
| |
| 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 | 1 082 124.00 | | | 1 082 124.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 061 030.00 | |
I4 DECREASES Grand Total | | | 1 082 124.00 | |
IO DECREASES Total including other intangible assets | | | 1 730.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 19 365.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 730.00 | | | 1 730.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 19 365.00 | | | 19 365.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 061 030.00 | | | 1 061 030.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 20 257.00 | 505.00 | | 20 257.00 |
PE DEPRECIATION Total including other intangible assets | 1 730.00 | | | 1 730.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 18 528.00 | 505.00 | | 18 528.00 |
| |
| 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 | 5 958.00 | 5 958.00 | | 5 958.00 |
8C Staff and Related Accounts | 40 950.00 | 40 950.00 | | 40 950.00 |
8D Social Security and Other Social Organizations | 32 537.00 | 32 537.00 | | 32 537.00 |
UT Other financial assets | 30.00 | | 30.00 | 30.00 |
UX Other trade receivables | 91 440.00 | 91 440.00 | | 91 440.00 |
VB VAT | 1 286.00 | 1 286.00 | | 1 286.00 |
VC Group and associates | 42 386.00 | 42 386.00 | | 42 386.00 |
VG Loans with a maturity of up to one year at origin | 18.00 | 18.00 | | 18.00 |
VI Group and Associates | 683 622.00 | 683 622.00 | | 683 622.00 |
VM Income taxes | 5 755.00 | 5 755.00 | | 5 755.00 |
VQ Other Taxes, Duties, and Similar Debts | 9 205.00 | 9 205.00 | | 9 205.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 759.00 | 2 759.00 | | 2 759.00 |
VS Prepaid expenses | 1 585.00 | 1 585.00 | | 1 585.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 145 240.00 | 145 210.00 | 30.00 | 145 240.00 |
VW VAT | 14 573.00 | 14 573.00 | | 14 573.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 786 863.00 | 786 863.00 | | 786 863.00 |
