| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 967 450.00 | | 6 967 450.00 | 6 967 450.00 |
AT Other tangible assets | 149 739.00 | 149 419.00 | 320.00 | 149 739.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 7 117 205.00 | 149 419.00 | 6 967 786.00 | 7 117 205.00 |
BX Customers and related accounts | 1 247 111.00 | | 1 247 111.00 | 1 247 111.00 |
BZ Other receivables | 1 594 875.00 | | 1 594 875.00 | 1 594 875.00 |
CF Cash and cash equivalents | 2 751.00 | | 2 751.00 | 2 751.00 |
CH Prepaid expenses | 45.00 | | 45.00 | 45.00 |
CJ TOTAL (II) | 2 844 783.00 | | 2 844 783.00 | 2 844 783.00 |
CO Grand total (0 to V) | 9 961 989.00 | 149 419.00 | 9 812 570.00 | 9 961 989.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 000 002.00 | 7 000 002.00 | | 7 000 002.00 |
DD Legal reserve (1) | 515 435.00 | 467 082.00 | | 515 435.00 |
DF Regulated reserves (1) | 123 546.00 | 123 546.00 | | 123 546.00 |
DH Retained earnings | 109 947.00 | 124 567.00 | | 109 947.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 513 498.00 | 967 066.00 | | 513 498.00 |
DL TOTAL (I) | 8 262 430.00 | 8 682 265.00 | | 8 262 430.00 |
DV Miscellaneous Loans and Financial Debts (4) | 216 750.00 | 443 533.00 | | 216 750.00 |
DX Trade payables and related accounts | 1 125 740.00 | 102 907.00 | | 1 125 740.00 |
DY Tax and social security liabilities | 207 648.00 | 149 383.00 | | 207 648.00 |
EC TOTAL (IV) | 1 550 139.00 | 695 824.00 | | 1 550 139.00 |
EE Grand total (I to V) | 9 812 570.00 | 9 378 089.00 | | 9 812 570.00 |
EG Accrued income and payables due within one year | 1 550 139.00 | 695 824.00 | | 1 550 139.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1 785 339.00 | |
FR Total operating income (I) | | | 1 785 339.00 | |
FW Other purchases and external expenses | | | 209 008.00 | |
FX Taxes, duties, and similar payments | | | 21 570.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 230 580.00 | |
GG - OPERATING RESULT (I - II) | | | 1 554 759.00 | |
GL Other interest and similar income | | | 19 777.00 | |
GP Total financial income (V) | | | 19 777.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 19 777.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 574 536.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A3 TOTAL ASSETS | 1 785 338.00 | 1 534 301.00 | | 1 785 338.00 |
HE Exceptional expenses on management operations | 844 287.00 | | | 844 287.00 |
HH Total exceptional expenses (VIII) | 844 287.00 | | | 844 287.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -844 287.00 | | | -844 287.00 |
HK Income tax | 216 750.00 | 443 533.00 | | 216 750.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 805 116.00 | 1 558 595.00 | | 1 805 116.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 291 618.00 | 591 528.00 | | 1 291 618.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 513 498.00 | 967 066.00 | | 513 498.00 |
| |
| 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 | 7 117 205.00 | | | 7 117 205.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15.00 | |
I4 DECREASES Grand Total | | | 7 117 205.00 | |
IO DECREASES Total including other intangible assets | | | 6 967 450.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 149 739.00 | |
KD ACQUISITIONS Total including other intangible assets | 6 967 450.00 | | | 6 967 450.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 149 739.00 | | | 149 739.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15.00 | | | 15.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 149 419.00 | | | 149 419.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 149 419.00 | | | 149 419.00 |
| |
| 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 | 1 125 740.00 | 1 125 740.00 | | 1 125 740.00 |
UX Other trade receivables | 1 247 111.00 | 1 247 111.00 | | 1 247 111.00 |
VB VAT | 182 571.00 | 182 571.00 | | 182 571.00 |
VC Group and associates | 1 322 216.00 | 1 322 216.00 | | 1 322 216.00 |
VI Group and Associates | 216 750.00 | 216 750.00 | | 216 750.00 |
VN Other taxes, similar payments | 90 088.00 | 90 088.00 | | 90 088.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 093.00 | 3 093.00 | | 3 093.00 |
VS Prepaid expenses | 45.00 | 45.00 | | 45.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 842 032.00 | 2 842 032.00 | | 2 842 032.00 |
VW VAT | 204 555.00 | 204 555.00 | | 204 555.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 550 139.00 | 1 550 139.00 | | 1 550 139.00 |
