| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 7 281.00 | 7 281.00 | | 7 281.00 |
AJ Other Intangible Assets | 61 068.00 | 42 770.00 | 18 298.00 | 61 068.00 |
AT Other tangible assets | 3 066.00 | 2 431.00 | 635.00 | 3 066.00 |
BH Other financial assets | 2 880.00 | | 2 880.00 | 2 880.00 |
BJ TOTAL (I) | 1 046 296.00 | 52 482.00 | 993 814.00 | 1 046 296.00 |
BX Customers and related accounts | 69 229.00 | | 69 229.00 | 69 229.00 |
BZ Other receivables | 832 129.00 | | 832 129.00 | 832 129.00 |
CF Cash and cash equivalents | 1 213 893.00 | | 1 213 893.00 | 1 213 893.00 |
CH Prepaid expenses | 5 991.00 | | 5 991.00 | 5 991.00 |
CJ TOTAL (II) | 2 121 242.00 | | 2 121 242.00 | 2 121 242.00 |
CO Grand total (0 to V) | 3 167 538.00 | 52 482.00 | 3 115 056.00 | 3 167 538.00 |
CU Other investments | 972 001.00 | | 972 001.00 | 972 001.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 725 400.00 | | | 725 400.00 |
DD Legal reserve (1) | 72 540.00 | | | 72 540.00 |
DG Other reserves | 2 354 399.00 | | | 2 354 399.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -102 523.00 | | | -102 523.00 |
DL TOTAL (I) | 3 049 816.00 | | | 3 049 816.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19 423.00 | | | 19 423.00 |
DX Trade payables and related accounts | 25 199.00 | | | 25 199.00 |
DY Tax and social security liabilities | 20 571.00 | | | 20 571.00 |
EA Other liabilities | 48.00 | | | 48.00 |
EC TOTAL (IV) | 65 240.00 | | | 65 240.00 |
EE Grand total (I to V) | 3 115 056.00 | | | 3 115 056.00 |
EG Accrued income and payables due within one year | 65 240.00 | | | 65 240.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 320 519.00 | | 320 519.00 | 320 519.00 |
FJ Net sales | 320 519.00 | | 320 519.00 | 320 519.00 |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 320 527.00 | |
FW Other purchases and external expenses | | | 231 904.00 | |
FX Taxes, duties, and similar payments | | | 12 879.00 | |
FY Salaries and Wages | | | 86 012.00 | |
FZ Social Security Contributions | | | 31 859.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 248.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 366 910.00 | |
GG - OPERATING RESULT (I - II) | | | -46 383.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 39 996.00 | |
GL Other interest and similar income | | | 18 238.00 | |
GP Total financial income (V) | | | 58 234.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 58 234.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 851.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 697.00 | | | 1 697.00 |
HH Total exceptional expenses (VIII) | 1 697.00 | | | 1 697.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 697.00 | | | -1 697.00 |
HK Income tax | 112 677.00 | | | 112 677.00 |
HL TOTAL REVENUE (I + III + V + VII) | 378 761.00 | | | 378 761.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 481 284.00 | | | 481 284.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -102 523.00 | | | -102 523.00 |
| |
| 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 | 1 045 352.00 | | 944.00 | 1 045 352.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 7 281.00 | | | 7 281.00 |
I3 DECREASES Total Financial Fixed Assets | | | 974 881.00 | |
I4 DECREASES Grand Total | | | 1 046 296.00 | |
IN DECREASES Start-up, development, or research expenses | | | 7 281.00 | |
IO DECREASES Total including other intangible assets | | | 61 068.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 066.00 | |
KD ACQUISITIONS Total including other intangible assets | 61 068.00 | | | 61 068.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 122.00 | | 944.00 | 2 122.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 974 881.00 | | | 974 881.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 48 233.00 | 4 248.00 | | 48 233.00 |
CY DEPRECIATION Start-up, development, or research expenses | 7 281.00 | | | 7 281.00 |
PE DEPRECIATION Total including other intangible assets | 38 831.00 | 3 939.00 | | 38 831.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 122.00 | 309.00 | | 2 122.00 |
| |
| 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 | 25 199.00 | 25 199.00 | | 25 199.00 |
8C Staff and Related Accounts | 4 979.00 | 4 979.00 | | 4 979.00 |
8D Social Security and Other Social Organizations | 4 017.00 | 4 017.00 | | 4 017.00 |
8K Other liabilities (including liabilities related to repo transactions) | 48.00 | 48.00 | | 48.00 |
UT Other financial assets | 2 880.00 | | 2 880.00 | 2 880.00 |
UX Other trade receivables | 69 229.00 | 69 229.00 | | 69 229.00 |
VB VAT | 2 933.00 | 2 933.00 | | 2 933.00 |
VC Group and associates | 577 392.00 | 577 392.00 | | 577 392.00 |
VI Group and Associates | 19 423.00 | 19 423.00 | | 19 423.00 |
VM Income taxes | 51 803.00 | 51 803.00 | | 51 803.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 155.00 | 1 155.00 | | 1 155.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 200 000.00 | 200 000.00 | | 200 000.00 |
VS Prepaid expenses | 5 991.00 | 5 991.00 | | 5 991.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 910 229.00 | 907 349.00 | 2 880.00 | 910 229.00 |
VW VAT | 10 420.00 | 10 420.00 | | 10 420.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 65 240.00 | 65 240.00 | | 65 240.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 11 917.00 | | | 11 917.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 15 163.00 | | | 15 163.00 |
ST Other accounts | 19 515.00 | | | 19 515.00 |
XQ Rental, rental and co-ownership charges | 197 225.00 | | | 197 225.00 |
YW Business tax | 962.00 | | | 962.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 12 879.00 | | | 12 879.00 |
YY Amount of VAT collected | 62 128.00 | | | 62 128.00 |
YZ Total deductible VAT on goods and services | 65 578.00 | | | 65 578.00 |
ZE Dividends | 100 000.00 | | | 100 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 231 904.00 | | | 231 904.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 2.00 | | | 2.00 |
