| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 593.00 | 3 422.00 | 3 170.00 | 6 593.00 |
AR Technical installations, industrial equipment and tools | 5 097.00 | 861.00 | 4 235.00 | 5 097.00 |
AT Other tangible assets | 13 173.00 | 6 136.00 | 7 037.00 | 13 173.00 |
BH Other financial assets | 4 648.00 | | 4 648.00 | 4 648.00 |
BJ TOTAL (I) | 29 509.00 | 10 420.00 | 19 090.00 | 29 509.00 |
BX Customers and related accounts | 360 088.00 | | 360 088.00 | 360 088.00 |
BZ Other receivables | 168 506.00 | | 168 506.00 | 168 506.00 |
CF Cash and cash equivalents | 62 018.00 | | 62 018.00 | 62 018.00 |
CH Prepaid expenses | 6 469.00 | | 6 469.00 | 6 469.00 |
CJ TOTAL (II) | 597 081.00 | | 597 081.00 | 597 081.00 |
CO Grand total (0 to V) | 626 590.00 | 10 420.00 | 616 170.00 | 626 590.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 205 977.00 | 37 562.00 | | 205 977.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 63 116.00 | 168 415.00 | | 63 116.00 |
DL TOTAL (I) | 280 093.00 | 216 977.00 | | 280 093.00 |
DV Miscellaneous Loans and Financial Debts (4) | 251 680.00 | 251 680.00 | | 251 680.00 |
DX Trade payables and related accounts | 20 337.00 | 19 761.00 | | 20 337.00 |
DY Tax and social security liabilities | 64 061.00 | 74 029.00 | | 64 061.00 |
EC TOTAL (IV) | 336 077.00 | 345 470.00 | | 336 077.00 |
EE Grand total (I to V) | 616 170.00 | 562 447.00 | | 616 170.00 |
EG Accrued income and payables due within one year | 336 077.00 | 345 470.00 | | 336 077.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 360 088.00 | |
FJ Net sales | | | 360 088.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 360 094.00 | |
FW Other purchases and external expenses | | | 61 518.00 | |
FX Taxes, duties, and similar payments | | | 5 558.00 | |
FY Salaries and Wages | | | 282 419.00 | |
FZ Social Security Contributions | | | 115 354.00 | |
GB Operating Expenses - Provisions | | | 5 282.00 | |
GE Other Expenses | | | 28.00 | |
GF Total Operating Expenses (II) | | | 470 159.00 | |
GG - OPERATING RESULT (I - II) | | | -110 064.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -110 064.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 94 528.00 | 155 472.00 | | 94 528.00 |
HD Total exceptional income (VII) | 94 528.00 | 155 472.00 | | 94 528.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 94 528.00 | 155 472.00 | | 94 528.00 |
HK Income tax | -78 652.00 | -40 575.00 | | -78 652.00 |
HL TOTAL REVENUE (I + III + V + VII) | 454 622.00 | 569 707.00 | | 454 622.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 391 507.00 | 401 292.00 | | 391 507.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 63 116.00 | 168 415.00 | | 63 116.00 |
| |
| 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 | 26 708.00 | | 2 801.00 | 26 708.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 648.00 | |
I4 DECREASES Grand Total | | | 29 509.00 | |
IO DECREASES Total including other intangible assets | | | 6 593.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 18 269.00 | |
KD ACQUISITIONS Total including other intangible assets | 6 593.00 | | | 6 593.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 15 468.00 | | 2 801.00 | 15 468.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 648.00 | | | 4 648.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 138.00 | 5 282.00 | 10 420.00 | 5 138.00 |
PE DEPRECIATION Total including other intangible assets | 1 402.00 | 2 020.00 | 3 422.00 | 1 402.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 736.00 | 3 262.00 | 6 998.00 | 3 736.00 |
| |
| 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 | 20 337.00 | 20 337.00 | | 20 337.00 |
8K Other liabilities (including liabilities related to repo transactions) | 251 680.00 | 251 680.00 | | 251 680.00 |
UT Other financial assets | 4 648.00 | | 4 648.00 | 4 648.00 |
UX Other trade receivables | 360 088.00 | 360 088.00 | | 360 088.00 |
VN Other taxes, similar payments | 168 506.00 | 168 506.00 | | 168 506.00 |
VQ Other Taxes, Duties, and Similar Debts | 64 061.00 | 64 061.00 | | 64 061.00 |
VS Prepaid expenses | 6 469.00 | 6 469.00 | | 6 469.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 539 710.00 | 535 063.00 | 4 648.00 | 539 710.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 336 077.00 | 336 077.00 | | 336 077.00 |
