| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 930.00 | 4 930.00 | | 4 930.00 |
AT Other tangible assets | 4 164.00 | 3 261.00 | 903.00 | 4 164.00 |
BJ TOTAL (I) | 9 910.00 | 8 191.00 | 1 719.00 | 9 910.00 |
BX Customers and related accounts | 4 728.00 | 996.00 | 3 732.00 | 4 728.00 |
BZ Other receivables | 396 011.00 | | 396 011.00 | 396 011.00 |
CF Cash and cash equivalents | 92 718.00 | | 92 718.00 | 92 718.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 493 457.00 | 996.00 | 492 461.00 | 493 457.00 |
CO Grand total (0 to V) | 503 367.00 | 9 186.00 | 494 180.00 | 503 367.00 |
CU Other investments | 816.00 | | 816.00 | 816.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 56 257.00 | 54 209.00 | | 56 257.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 946.00 | 2 048.00 | | 946.00 |
DL TOTAL (I) | 65 588.00 | 64 642.00 | | 65 588.00 |
DU Loans and Debts from Credit Institutions (3) | | 82.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 4 524.00 | 2 459.00 | | 4 524.00 |
DX Trade payables and related accounts | 4 480.00 | 5 990.00 | | 4 480.00 |
DY Tax and social security liabilities | 24 407.00 | 29 308.00 | | 24 407.00 |
EA Other liabilities | 395 181.00 | 261 992.00 | | 395 181.00 |
EC TOTAL (IV) | 428 592.00 | 299 829.00 | | 428 592.00 |
EE Grand total (I to V) | 494 180.00 | 364 472.00 | | 494 180.00 |
EI Including equity loans | 4 524.00 | | | 4 524.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 113 887.00 | | 113 887.00 | 113 887.00 |
FJ Net sales | 113 887.00 | | 113 887.00 | 113 887.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 113 891.00 | |
FW Other purchases and external expenses | | | 35 028.00 | |
FX Taxes, duties, and similar payments | | | 1 065.00 | |
FY Salaries and Wages | | | 58 755.00 | |
FZ Social Security Contributions | | | 17 411.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 471.00 | |
GE Other Expenses | | | 58.00 | |
GF Total Operating Expenses (II) | | | 112 788.00 | |
GG - OPERATING RESULT (I - II) | | | 1 103.00 | |
GR Interest and similar expenses | | | 51.00 | |
GU Total financial expenses (VI) | | | 51.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -51.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 053.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 107.00 | | | 107.00 |
HH Total exceptional expenses (VIII) | 107.00 | | | 107.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -107.00 | | | -107.00 |
HL TOTAL REVENUE (I + III + V + VII) | 113 891.00 | 106 418.00 | | 113 891.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 112 946.00 | 104 370.00 | | 112 946.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 946.00 | 2 048.00 | | 946.00 |
| |
| 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 | 9 871.00 | | 39.00 | 9 871.00 |
I3 DECREASES Total Financial Fixed Assets | | | 816.00 | |
I4 DECREASES Grand Total | | | 9 910.00 | |
IO DECREASES Total including other intangible assets | | | 4 930.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 164.00 | |
KD ACQUISITIONS Total including other intangible assets | 4 930.00 | | | 4 930.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 164.00 | | | 4 164.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 777.00 | | 39.00 | 777.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 719.00 | 471.00 | | 7 719.00 |
PE DEPRECIATION Total including other intangible assets | 4 930.00 | | | 4 930.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 789.00 | 471.00 | | 2 789.00 |
| |
| 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 | 4 480.00 | 4 480.00 | | 4 480.00 |
8K Other liabilities (including liabilities related to repo transactions) | 399 705.00 | 399 705.00 | | 399 705.00 |
UX Other trade receivables | 4 728.00 | 4 728.00 | | 4 728.00 |
VP Miscellaneous | 396 011.00 | 396 011.00 | | 396 011.00 |
VQ Other Taxes, Duties, and Similar Debts | 24 407.00 | 24 407.00 | | 24 407.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 400 739.00 | 400 739.00 | | 400 739.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 428 592.00 | 428 592.00 | | 428 592.00 |
