| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 42 426.00 | 41 316.00 | 1 110.00 | 42 426.00 |
AT Other tangible assets | 2 696.00 | 1 408.00 | 1 288.00 | 2 696.00 |
BH Other financial assets | 5 020.00 | | 5 020.00 | 5 020.00 |
BJ TOTAL (I) | 110 142.00 | 42 724.00 | 67 418.00 | 110 142.00 |
BX Customers and related accounts | 95 173.00 | 27 540.00 | 67 633.00 | 95 173.00 |
BZ Other receivables | 7 500.00 | | 7 500.00 | 7 500.00 |
CF Cash and cash equivalents | 23 854.00 | | 23 854.00 | 23 854.00 |
CH Prepaid expenses | 13 510.00 | | 13 510.00 | 13 510.00 |
CJ TOTAL (II) | 140 036.00 | 27 540.00 | 112 496.00 | 140 036.00 |
CO Grand total (0 to V) | 250 178.00 | 70 264.00 | 179 914.00 | 250 178.00 |
CP Shares due in less than one year | 5 020.00 | | | 5 020.00 |
CU Other investments | 60 000.00 | | 60 000.00 | 60 000.00 |
| |
| 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 | 44 058.00 | 25 452.00 | | 44 058.00 |
DH Retained earnings | 9 380.00 | 9 380.00 | | 9 380.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -46 715.00 | 18 606.00 | | -46 715.00 |
DL TOTAL (I) | 17 723.00 | 64 438.00 | | 17 723.00 |
DV Miscellaneous Loans and Financial Debts (4) | 70 393.00 | 57 490.00 | | 70 393.00 |
DX Trade payables and related accounts | 27 878.00 | 20 570.00 | | 27 878.00 |
DY Tax and social security liabilities | 63 920.00 | 54 131.00 | | 63 920.00 |
EC TOTAL (IV) | 162 191.00 | 132 191.00 | | 162 191.00 |
EE Grand total (I to V) | 179 914.00 | 196 629.00 | | 179 914.00 |
EG Accrued income and payables due within one year | 162 191.00 | 78 363.00 | | 162 191.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 387 470.00 | | 387 470.00 | 387 470.00 |
FJ Net sales | 387 470.00 | | 387 470.00 | 387 470.00 |
FQ Other income | | | 38.00 | |
FR Total operating income (I) | | | 387 507.00 | |
FW Other purchases and external expenses | | | 346 587.00 | |
FX Taxes, duties, and similar payments | | | 1 884.00 | |
FY Salaries and Wages | | | 49 446.00 | |
FZ Social Security Contributions | | | 34 689.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 730.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 91.00 | |
GF Total Operating Expenses (II) | | | 436 428.00 | |
GG - OPERATING RESULT (I - II) | | | -48 920.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -48 920.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 3 150.00 | 126.00 | | 3 150.00 |
HD Total exceptional income (VII) | 3 150.00 | 126.00 | | 3 150.00 |
HE Exceptional expenses on management operations | 945.00 | | | 945.00 |
HH Total exceptional expenses (VIII) | 945.00 | | | 945.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 205.00 | 126.00 | | 2 205.00 |
HK Income tax | | 3 994.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 390 657.00 | 347 429.00 | | 390 657.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 437 373.00 | 328 823.00 | | 437 373.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -46 715.00 | 18 606.00 | | -46 715.00 |
| |
| 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 | 106 797.00 | | 1 326.00 | 106 797.00 |
I3 DECREASES Total Financial Fixed Assets | | | 63 001.00 | |
I4 DECREASES Grand Total | | | 108 123.00 | |
IO DECREASES Total including other intangible assets | | | 42 426.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 696.00 | |
KD ACQUISITIONS Total including other intangible assets | 42 426.00 | | | 42 426.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 370.00 | | 1 326.00 | 1 370.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 63 001.00 | | | 63 001.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 38 995.00 | 3 730.00 | | 38 995.00 |
PE DEPRECIATION Total including other intangible assets | 38 086.00 | 3 231.00 | | 38 086.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 909.00 | 499.00 | | 909.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 27 540.00 | | | 27 540.00 |
7B Total provisions for depreciation | 27 540.00 | | | 27 540.00 |
7C Grand total | 27 540.00 | | | 27 540.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 68 320.00 | 68 320.00 | | 68 320.00 |
8B Suppliers and Related Accounts | 27 878.00 | 27 878.00 | | 27 878.00 |
8C Staff and Related Accounts | 2 439.00 | 2 439.00 | | 2 439.00 |
8D Social Security and Other Social Organizations | 3 904.00 | 3 904.00 | | 3 904.00 |
UT Other financial assets | 5 020.00 | 5 020.00 | | 5 020.00 |
UX Other trade receivables | 62 125.00 | 62 125.00 | | 62 125.00 |
VA Doubtful or disputed receivables | 33 048.00 | 33 048.00 | | 33 048.00 |
VB VAT | 3 626.00 | 3 626.00 | | 3 626.00 |
VI Group and Associates | 2 072.00 | 2 072.00 | | 2 072.00 |
VM Income taxes | 3 874.00 | 3 874.00 | | 3 874.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 307.00 | 2 307.00 | | 2 307.00 |
VS Prepaid expenses | 13 510.00 | 13 510.00 | | 13 510.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 121 203.00 | 121 203.00 | | 121 203.00 |
VW VAT | 55 270.00 | 55 270.00 | | 55 270.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 162 191.00 | 162 191.00 | | 162 191.00 |
