| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 25 580.00 | 18 268.00 | 7 312.00 | 25 580.00 |
AT Other tangible assets | 9 494.00 | 4 792.00 | 4 702.00 | 9 494.00 |
BJ TOTAL (I) | 1 323 074.00 | 23 060.00 | 1 300 014.00 | 1 323 074.00 |
BX Customers and related accounts | 250 971.00 | | 250 971.00 | 250 971.00 |
BZ Other receivables | 1 303 550.00 | | 1 303 550.00 | 1 303 550.00 |
CF Cash and cash equivalents | 8 078.00 | | 8 078.00 | 8 078.00 |
CH Prepaid expenses | 5 257.00 | | 5 257.00 | 5 257.00 |
CJ TOTAL (II) | 1 567 855.00 | | 1 567 855.00 | 1 567 855.00 |
CO Grand total (0 to V) | 2 890 929.00 | 23 060.00 | 2 867 869.00 | 2 890 929.00 |
CU Other investments | 1 288 000.00 | | 1 288 000.00 | 1 288 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 418 000.00 | 1 418 000.00 | | 1 418 000.00 |
DD Legal reserve (1) | 617.00 | 104.00 | | 617.00 |
DG Other reserves | 11 714.00 | 1 978.00 | | 11 714.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 515.00 | 10 248.00 | | 22 515.00 |
DL TOTAL (I) | 1 452 845.00 | 1 430 330.00 | | 1 452 845.00 |
DU Loans and Debts from Credit Institutions (3) | 8 424.00 | 17 469.00 | | 8 424.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 273 397.00 | 718 288.00 | | 1 273 397.00 |
DX Trade payables and related accounts | 16 705.00 | 17 501.00 | | 16 705.00 |
DY Tax and social security liabilities | 110 414.00 | 80 931.00 | | 110 414.00 |
EA Other liabilities | 6 084.00 | 6 084.00 | | 6 084.00 |
EC TOTAL (IV) | 1 415 024.00 | 840 273.00 | | 1 415 024.00 |
EE Grand total (I to V) | 2 867 869.00 | 2 270 603.00 | | 2 867 869.00 |
EG Accrued income and payables due within one year | 1 415 024.00 | 831 856.00 | | 1 415 024.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 570 992.00 | | 570 992.00 | 570 992.00 |
FJ Net sales | 570 992.00 | | 570 992.00 | 570 992.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 570 993.00 | |
FW Other purchases and external expenses | | | 26 936.00 | |
FX Taxes, duties, and similar payments | | | 10 437.00 | |
FY Salaries and Wages | | | 335 313.00 | |
FZ Social Security Contributions | | | 190 106.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 956.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 573 752.00 | |
GG - OPERATING RESULT (I - II) | | | -2 759.00 | |
GR Interest and similar expenses | | | 213.00 | |
GU Total financial expenses (VI) | | | 213.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -213.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 972.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 974.00 | 894.00 | | 1 974.00 |
HD Total exceptional income (VII) | 1 974.00 | 894.00 | | 1 974.00 |
HE Exceptional expenses on management operations | 2 049.00 | 4 098.00 | | 2 049.00 |
HH Total exceptional expenses (VIII) | 2 049.00 | 4 098.00 | | 2 049.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -75.00 | -3 204.00 | | -75.00 |
HK Income tax | -25 561.00 | -11 174.00 | | -25 561.00 |
HL TOTAL REVENUE (I + III + V + VII) | 572 967.00 | 489 811.00 | | 572 967.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 550 453.00 | 479 563.00 | | 550 453.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 515.00 | 10 248.00 | | 22 515.00 |
| |
| 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 | 1 321 022.00 | | 2 052.00 | 1 321 022.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 288 000.00 | |
I4 DECREASES Grand Total | | | 1 323 074.00 | |
IO DECREASES Total including other intangible assets | | | 25 580.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 494.00 | |
KD ACQUISITIONS Total including other intangible assets | 25 580.00 | | | 25 580.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 442.00 | | 2 052.00 | 7 442.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 288 000.00 | | | 1 288 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 104.00 | 10 956.00 | | 12 104.00 |
PE DEPRECIATION Total including other intangible assets | 9 740.00 | 8 528.00 | | 9 740.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 364.00 | 2 428.00 | | 2 364.00 |
| |
| 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 | 16 705.00 | 16 705.00 | | 16 705.00 |
8C Staff and Related Accounts | 18 917.00 | 18 917.00 | | 18 917.00 |
8D Social Security and Other Social Organizations | 43 207.00 | 43 207.00 | | 43 207.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 084.00 | 6 084.00 | | 6 084.00 |
UX Other trade receivables | 250 971.00 | 250 971.00 | | 250 971.00 |
VB VAT | 2 895.00 | 2 895.00 | | 2 895.00 |
VC Group and associates | 1 240 779.00 | 1 240 779.00 | | 1 240 779.00 |
VG Loans with a maturity of up to one year at origin | 7.00 | 7.00 | | 7.00 |
VH Loans with a maturity of more than one year at origin | 8 417.00 | 8 417.00 | | 8 417.00 |
VI Group and Associates | 1 273 397.00 | 1 273 397.00 | | 1 273 397.00 |
VK Loans repaid during the year | 9 038.00 | | | 9 038.00 |
VM Income taxes | 59 875.00 | 59 875.00 | | 59 875.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 018.00 | 4 018.00 | | 4 018.00 |
VS Prepaid expenses | 5 257.00 | 5 257.00 | | 5 257.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 559 777.00 | 1 559 777.00 | | 1 559 777.00 |
VW VAT | 44 273.00 | 44 273.00 | | 44 273.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 415 024.00 | 1 415 024.00 | | 1 415 024.00 |
