| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 68 790.00 | 61 215.00 | 7 575.00 | 68 790.00 |
BD Other fixed assets | 56.00 | | 56.00 | 56.00 |
BJ TOTAL (I) | 622 559.00 | 101 045.00 | 521 514.00 | 622 559.00 |
BX Customers and related accounts | 171 789.00 | 58 258.00 | 113 531.00 | 171 789.00 |
BZ Other receivables | 277 019.00 | 175 321.00 | 101 698.00 | 277 019.00 |
CF Cash and cash equivalents | 5 744.00 | | 5 744.00 | 5 744.00 |
CH Prepaid expenses | 2 084.00 | | 2 084.00 | 2 084.00 |
CJ TOTAL (II) | 456 637.00 | 233 579.00 | 223 057.00 | 456 637.00 |
CO Grand total (0 to V) | 1 079 196.00 | 334 624.00 | 744 572.00 | 1 079 196.00 |
CS Evaluated investments - equity method | 553 713.00 | 39 830.00 | 513 883.00 | 553 713.00 |
| |
| 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 | 735 695.00 | 709 826.00 | | 735 695.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -78 756.00 | 25 869.00 | | -78 756.00 |
DL TOTAL (I) | 700 939.00 | 779 695.00 | | 700 939.00 |
DU Loans and Debts from Credit Institutions (3) | 11.00 | 9 108.00 | | 11.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19 507.00 | 28 338.00 | | 19 507.00 |
DX Trade payables and related accounts | 2 767.00 | 4 701.00 | | 2 767.00 |
DY Tax and social security liabilities | 21 348.00 | 18 293.00 | | 21 348.00 |
EC TOTAL (IV) | 43 633.00 | 60 440.00 | | 43 633.00 |
EE Grand total (I to V) | 744 572.00 | 840 135.00 | | 744 572.00 |
EG Accrued income and payables due within one year | | 60 440.00 | | |
EI Including equity loans | 19 507.00 | | | 19 507.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 191 847.00 | |
FJ Net sales | | | 191 847.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 191 848.00 | |
FW Other purchases and external expenses | | | 31 449.00 | |
FX Taxes, duties, and similar payments | | | 2 658.00 | |
FY Salaries and Wages | | | 97 370.00 | |
FZ Social Security Contributions | | | 37 827.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 644.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 182 950.00 | |
GG - OPERATING RESULT (I - II) | | | 8 898.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 3 788.00 | |
GP Total financial income (V) | | | 3 788.00 | |
GR Interest and similar expenses | | | 209.00 | |
GU Total financial expenses (VI) | | | 209.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 579.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 478.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 4 583.00 | | | 4 583.00 |
HD Total exceptional income (VII) | 4 583.00 | | | 4 583.00 |
HE Exceptional expenses on management operations | 135.00 | 887.00 | | 135.00 |
HG Exceptional depreciation and provisions | 95 681.00 | 182 311.00 | | 95 681.00 |
HH Total exceptional expenses (VIII) | 95 816.00 | 183 198.00 | | 95 816.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -91 233.00 | -183 198.00 | | -91 233.00 |
HL TOTAL REVENUE (I + III + V + VII) | 200 219.00 | 384 725.00 | | 200 219.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 278 975.00 | 358 856.00 | | 278 975.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -78 756.00 | 25 869.00 | | -78 756.00 |
| |
| 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 | 624 976.00 | | 923.00 | 624 976.00 |
I3 DECREASES Total Financial Fixed Assets | | | 553 769.00 | |
I4 DECREASES Grand Total | | 3 340.00 | 622 559.00 | |
IY DECREASES Total Tangible Fixed Assets | | 3 340.00 | 68 790.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 71 207.00 | | 923.00 | 71 207.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 553 769.00 | | | 553 769.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 50 912.00 | 13 644.00 | 3 340.00 | 50 912.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 50 912.00 | 13 644.00 | 3 340.00 | 50 912.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 62 841.00 | | 4 583.00 | 62 841.00 |
6X Other provisions for depreciation | 79 640.00 | 95 681.00 | | 79 640.00 |
7B Total provisions for depreciation | 182 311.00 | 95 681.00 | 4 583.00 | 182 311.00 |
7C Grand total | 182 311.00 | 95 681.00 | 4 583.00 | 182 311.00 |
9U on fixed assets – equity investments | | | | |
UJ - Exceptional | | 95 681.00 | 4 583.00 | |
| |
| 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 | 2 767.00 | 2 767.00 | | 2 767.00 |
8D Social Security and Other Social Organizations | 5 532.00 | 5 532.00 | | 5 532.00 |
UX Other trade receivables | 171 789.00 | 171 789.00 | | 171 789.00 |
VB VAT | 543.00 | 543.00 | | 543.00 |
VC Group and associates | 256 517.00 | 256 517.00 | | 256 517.00 |
VH Loans with a maturity of more than one year at origin | 11.00 | 11.00 | | 11.00 |
VI Group and Associates | 19 507.00 | 19 507.00 | | 19 507.00 |
VK Loans repaid during the year | 9 080.00 | | | 9 080.00 |
VM Income taxes | 19 959.00 | 19 959.00 | | 19 959.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 069.00 | 2 069.00 | | 2 069.00 |
VS Prepaid expenses | 2 084.00 | 2 084.00 | | 2 084.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 450 893.00 | 450 893.00 | | 450 893.00 |
VW VAT | 13 747.00 | 13 747.00 | | 13 747.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 43 633.00 | 43 633.00 | | 43 633.00 |
