| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 700.00 | 2 700.00 | | 2 700.00 |
AH Goodwill | 475 937.00 | | 475 937.00 | 475 937.00 |
AT Other tangible assets | 35 480.00 | 20 187.00 | 15 293.00 | 35 480.00 |
BB Receivables related to investments | 630 412.00 | | 630 412.00 | 630 412.00 |
BH Other financial assets | 8 902.00 | | 8 902.00 | 8 902.00 |
BJ TOTAL (I) | 1 283 428.00 | 22 887.00 | 1 260 541.00 | 1 283 428.00 |
BX Customers and related accounts | 19 700.00 | | 19 700.00 | 19 700.00 |
BZ Other receivables | 6 102.00 | | 6 102.00 | 6 102.00 |
CF Cash and cash equivalents | 304 543.00 | | 304 543.00 | 304 543.00 |
CH Prepaid expenses | 12 234.00 | | 12 234.00 | 12 234.00 |
CJ TOTAL (II) | 342 579.00 | | 342 579.00 | 342 579.00 |
CO Grand total (0 to V) | 1 626 007.00 | 22 887.00 | 1 603 120.00 | 1 626 007.00 |
CU Other investments | 129 997.00 | | 129 997.00 | 129 997.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 990 334.00 | 931 184.00 | | 990 334.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 121 074.00 | 59 151.00 | | 121 074.00 |
DL TOTAL (I) | 1 221 408.00 | 1 100 334.00 | | 1 221 408.00 |
DV Miscellaneous Loans and Financial Debts (4) | 344 693.00 | 330 410.00 | | 344 693.00 |
DX Trade payables and related accounts | 12 869.00 | 12 440.00 | | 12 869.00 |
DY Tax and social security liabilities | 8 150.00 | 9 888.00 | | 8 150.00 |
EB Prepaid income (2) | 16 000.00 | 7 200.00 | | 16 000.00 |
EC TOTAL (IV) | 381 712.00 | 359 938.00 | | 381 712.00 |
EE Grand total (I to V) | 1 603 120.00 | 1 460 272.00 | | 1 603 120.00 |
EG Accrued income and payables due within one year | 370 191.00 | 29 528.00 | | 370 191.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 304 753.00 | |
FJ Net sales | | | 304 753.00 | |
FQ Other income | | | 186.00 | |
FR Total operating income (I) | | | 304 939.00 | |
FW Other purchases and external expenses | | | 174 814.00 | |
FX Taxes, duties, and similar payments | | | 469.00 | |
FY Salaries and Wages | | | 2 098.00 | |
FZ Social Security Contributions | | | 701.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 918.00 | |
GE Other Expenses | | | 510.00 | |
GF Total Operating Expenses (II) | | | 180 510.00 | |
GG - OPERATING RESULT (I - II) | | | 124 429.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 124 429.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 380.00 | | |
HB Exceptional income from capital transactions | 5 883.00 | | | 5 883.00 |
HC Reversals of provisions and transfers of expenses | 5 883.00 | 380.00 | | 5 883.00 |
HD Total exceptional income (VII) | 5 883.00 | 380.00 | | 5 883.00 |
HE Exceptional expenses on management operations | 672.00 | 79.00 | | 672.00 |
HF Exceptional expenses on capital transactions | 4 056.00 | | | 4 056.00 |
HH Total exceptional expenses (VIII) | 4 122.00 | 79.00 | | 4 122.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 761.00 | 301.00 | | 1 761.00 |
HK Income tax | 5 116.00 | | | 5 116.00 |
HL TOTAL REVENUE (I + III + V + VII) | 310 822.00 | 243 355.00 | | 310 822.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 189 748.00 | 184 204.00 | | 189 748.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 121 074.00 | 59 151.00 | | 121 074.00 |
HP References: Equipment leasing | 6 247.00 | 6 132.00 | | 6 247.00 |
| |
| 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 | 1 191 154.00 | | 92 274.00 | 1 191 154.00 |
I3 DECREASES Total Financial Fixed Assets | | | 769 311.00 | |
I4 DECREASES Grand Total | | | 1 283 428.00 | |
IO DECREASES Total including other intangible assets | | | 478 637.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 35 480.00 | |
KD ACQUISITIONS Total including other intangible assets | 478 637.00 | | | 478 637.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 33 029.00 | | 2 451.00 | 33 029.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 679 487.00 | | 89 824.00 | 679 487.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 20 969.00 | 1 918.00 | | 20 969.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1.00 | | | 1.00 |
PE DEPRECIATION Total including other intangible assets | 2 700.00 | | | 2 700.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 18 269.00 | 1 918.00 | | 18 269.00 |
| |
| 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 | 344 693.00 | | | 344 693.00 |
8B Suppliers and Related Accounts | 12 869.00 | 12 869.00 | | 12 869.00 |
8D Social Security and Other Social Organizations | 8 150.00 | 8 150.00 | | 8 150.00 |
8L Deferred income | 16 000.00 | 16 000.00 | | 16 000.00 |
UL Receivables related to investments | 630 412.00 | | 630 412.00 | 630 412.00 |
UT Other financial assets | 8 902.00 | | 8 902.00 | 8 902.00 |
UX Other trade receivables | 19 700.00 | 19 700.00 | | 19 700.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 102.00 | 6 102.00 | | 6 102.00 |
VS Prepaid expenses | 12 234.00 | 12 234.00 | | 12 234.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 677 350.00 | 38 036.00 | 639 314.00 | 677 350.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 381 712.00 | 37 019.00 | | 381 712.00 |
