| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 10 651.00 | | 10 651.00 | 10 651.00 |
AP Buildings | 28 402.00 | 17 071.00 | 11 331.00 | 28 402.00 |
AT Other tangible assets | 28 894.00 | 25 950.00 | 2 944.00 | 28 894.00 |
BH Other financial assets | 8 000.00 | | 8 000.00 | 8 000.00 |
BJ TOTAL (I) | 75 947.00 | 43 022.00 | 32 926.00 | 75 947.00 |
BX Customers and related accounts | 620.00 | | 620.00 | 620.00 |
BZ Other receivables | 22 825.00 | | 22 825.00 | 22 825.00 |
CF Cash and cash equivalents | 20 844.00 | | 20 844.00 | 20 844.00 |
CH Prepaid expenses | 1 057.00 | | 1 057.00 | 1 057.00 |
CJ TOTAL (II) | 45 346.00 | | 45 346.00 | 45 346.00 |
CO Grand total (0 to V) | 121 293.00 | 43 022.00 | 78 272.00 | 121 293.00 |
CP Shares due in less than one year | 8 000.00 | | | 8 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 26 381.00 | 17 881.00 | | 26 381.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 980.00 | 8 500.00 | | 14 980.00 |
DL TOTAL (I) | 49 611.00 | 34 631.00 | | 49 611.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 11 000.00 | | |
DX Trade payables and related accounts | 4 788.00 | 25 777.00 | | 4 788.00 |
DY Tax and social security liabilities | 6 054.00 | 6 756.00 | | 6 054.00 |
EA Other liabilities | 17 818.00 | | | 17 818.00 |
EC TOTAL (IV) | 28 661.00 | 43 533.00 | | 28 661.00 |
EE Grand total (I to V) | 78 272.00 | 78 164.00 | | 78 272.00 |
EG Accrued income and payables due within one year | 28 661.00 | 43 533.00 | | 28 661.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 113 317.00 | 86 682.00 | 199 999.00 | 113 317.00 |
FJ Net sales | 113 317.00 | 86 682.00 | 199 999.00 | 113 317.00 |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 200 005.00 | |
FW Other purchases and external expenses | | | 174 337.00 | |
FX Taxes, duties, and similar payments | | | 1 896.00 | |
FY Salaries and Wages | | | 3 785.00 | |
FZ Social Security Contributions | | | 1 488.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 389.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 184 896.00 | |
GG - OPERATING RESULT (I - II) | | | 15 110.00 | |
GL Other interest and similar income | | | 234.00 | |
GP Total financial income (V) | | | 234.00 | |
GR Interest and similar expenses | | | 363.00 | |
GU Total financial expenses (VI) | | | 363.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -129.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 980.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | | 1.00 | | |
HA Exceptional income from management transactions | | 60.00 | | |
HD Total exceptional income (VII) | | 60.00 | | |
HE Exceptional expenses on management operations | | 889.00 | | |
HH Total exceptional expenses (VIII) | | 889.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -829.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 200 239.00 | 174 930.00 | | 200 239.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 185 259.00 | 166 429.00 | | 185 259.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 980.00 | 8 500.00 | | 14 980.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
I3 DECREASES Total Financial Fixed Assets | | | 8 000.00 | |
IO DECREASES Total including other intangible assets | | | 10 651.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 57 296.00 | |
KD ACQUISITIONS Total including other intangible assets | 10 651.00 | | | 10 651.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 57 296.00 | | | 57 296.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 000.00 | | | 8 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 39 633.00 | 3 389.00 | | 39 633.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 39 633.00 | 3 389.00 | | 39 633.00 |
| |
| 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 | 4 788.00 | 4 788.00 | | 4 788.00 |
8C Staff and Related Accounts | 5 732.00 | 5 732.00 | | 5 732.00 |
8D Social Security and Other Social Organizations | 81.00 | 81.00 | | 81.00 |
8K Other liabilities (including liabilities related to repo transactions) | 17 818.00 | 17 818.00 | | 17 818.00 |
UT Other financial assets | 8 000.00 | 8 000.00 | | 8 000.00 |
UX Other trade receivables | 620.00 | 620.00 | | 620.00 |
VB VAT | 3 418.00 | 3 418.00 | | 3 418.00 |
VC Group and associates | 18 565.00 | 18 565.00 | | 18 565.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 841.00 | 841.00 | | 841.00 |
VS Prepaid expenses | 1 057.00 | 1 057.00 | | 1 057.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 32 502.00 | 32 502.00 | | 32 502.00 |
VW VAT | 241.00 | 241.00 | | 241.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 661.00 | 28 661.00 | | 28 661.00 |
