| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 98 000.00 | | 98 000.00 | 98 000.00 |
BJ TOTAL (I) | 98 000.00 | | 98 000.00 | 98 000.00 |
BX Customers and related accounts | 89 731.00 | 54 192.00 | 35 539.00 | 89 731.00 |
BZ Other receivables | 62 180.00 | | 62 180.00 | 62 180.00 |
CF Cash and cash equivalents | 60 438.00 | | 60 438.00 | 60 438.00 |
CH Prepaid expenses | 122.00 | | 122.00 | 122.00 |
CJ TOTAL (II) | 212 471.00 | 54 192.00 | 158 278.00 | 212 471.00 |
CO Grand total (0 to V) | 310 471.00 | 54 192.00 | 256 278.00 | 310 471.00 |
CR Shares due in more than one year | 66 707.00 | | | 66 707.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | -21 883.00 | -132 724.00 | | -21 883.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 26 093.00 | 110 841.00 | | 26 093.00 |
DL TOTAL (I) | 9 710.00 | -16 383.00 | | 9 710.00 |
DP Provisions for Risks | 95 000.00 | 95 000.00 | | 95 000.00 |
DR TOTAL (IV) | 95 000.00 | 95 000.00 | | 95 000.00 |
DX Trade payables and related accounts | 96 968.00 | 133 126.00 | | 96 968.00 |
DY Tax and social security liabilities | 21 167.00 | 20 955.00 | | 21 167.00 |
EA Other liabilities | 3 086.00 | | | 3 086.00 |
EB Prepaid income (2) | 30 347.00 | 25 492.00 | | 30 347.00 |
EC TOTAL (IV) | 151 568.00 | 179 573.00 | | 151 568.00 |
EE Grand total (I to V) | 256 278.00 | 258 190.00 | | 256 278.00 |
EG Accrued income and payables due within one year | 151 568.00 | 179 573.00 | | 151 568.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 122 047.00 | |
FJ Net sales | | | 122 047.00 | |
FR Total operating income (I) | | | 122 047.00 | |
FW Other purchases and external expenses | | | 94 378.00 | |
FX Taxes, duties, and similar payments | | | 576.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1 000.00 | |
GF Total Operating Expenses (II) | | | 95 954.00 | |
GG - OPERATING RESULT (I - II) | | | 26 093.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 26 093.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | | 110 000.00 | | |
HD Total exceptional income (VII) | | 110 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 110 000.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 122 047.00 | 246 540.00 | | 122 047.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 95 954.00 | 135 699.00 | | 95 954.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 26 093.00 | 110 841.00 | | 26 093.00 |
| |
| 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 | 98 000.00 | | | 98 000.00 |
I4 DECREASES Grand Total | | | 98 000.00 | |
IO DECREASES Total including other intangible assets | | | 98 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 98 000.00 | | | 98 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 95 000.00 | | | 95 000.00 |
| |
| 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 | 96 968.00 | 96 968.00 | | 96 968.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 086.00 | 3 086.00 | | 3 086.00 |
8L Deferred income | 30 347.00 | 30 347.00 | | 30 347.00 |
UX Other trade receivables | 89 731.00 | 23 024.00 | 66 707.00 | 89 731.00 |
VP Miscellaneous | 62 180.00 | 62 180.00 | | 62 180.00 |
VQ Other Taxes, Duties, and Similar Debts | 21 167.00 | 21 167.00 | | 21 167.00 |
VS Prepaid expenses | 122.00 | 122.00 | | 122.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 152 033.00 | 85 326.00 | 66 707.00 | 152 033.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 151 568.00 | 151 568.00 | | 151 568.00 |
