| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 56 016.00 | 10 212.00 | 45 804.00 | 56 016.00 |
AF Concessions, Patents and Similar Rights | 980.00 | 149.00 | 831.00 | 980.00 |
AT Other tangible assets | 12 301.00 | 3 968.00 | 8 333.00 | 12 301.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BH Other financial assets | 2 990.00 | | 2 990.00 | 2 990.00 |
BJ TOTAL (I) | 1 788 195.00 | 14 330.00 | 1 773 865.00 | 1 788 195.00 |
BL Raw materials, supplies | | | 1.00 | |
BX Customers and related accounts | 945 460.00 | | 945 460.00 | 945 460.00 |
BZ Other receivables | 538 574.00 | | 538 574.00 | 538 574.00 |
CF Cash and cash equivalents | 215 648.00 | | 215 648.00 | 215 648.00 |
CH Prepaid expenses | 7 080.00 | | 7 080.00 | 7 080.00 |
CJ TOTAL (II) | 1 706 762.00 | | 1 706 762.00 | 1 706 762.00 |
CO Grand total (0 to V) | 3 494 956.00 | 14 330.00 | 3 480 626.00 | 3 494 956.00 |
CU Other investments | 1 715 892.00 | | 1 715 892.00 | 1 715 892.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 387 200.00 | 305 200.00 | | 387 200.00 |
DB Share, merger, contribution premiums, etc. | 1 952 680.00 | 489 800.00 | | 1 952 680.00 |
DD Legal reserve (1) | 4 100.00 | 3 984.00 | | 4 100.00 |
DG Other reserves | 77 888.00 | 75 686.00 | | 77 888.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 156.00 | 2 319.00 | | 1 156.00 |
DK Regulated provisions | 10 065.00 | | | 10 065.00 |
DL TOTAL (I) | 2 433 089.00 | 876 988.00 | | 2 433 089.00 |
DU Loans and Debts from Credit Institutions (3) | 158 795.00 | 293 021.00 | | 158 795.00 |
DV Miscellaneous Loans and Financial Debts (4) | 315 014.00 | 234 187.00 | | 315 014.00 |
DX Trade payables and related accounts | 26 348.00 | 18 806.00 | | 26 348.00 |
DY Tax and social security liabilities | 262 706.00 | 118 247.00 | | 262 706.00 |
DZ Fixed asset liabilities and related accounts | 280 000.00 | | | 280 000.00 |
EA Other liabilities | | 52 500.00 | | |
EB Prepaid income (2) | 4 675.00 | | | 4 675.00 |
EC TOTAL (IV) | 1 047 538.00 | 716 761.00 | | 1 047 538.00 |
EE Grand total (I to V) | 3 480 626.00 | 1 593 749.00 | | 3 480 626.00 |
EG Accrued income and payables due within one year | 1 026 862.00 | 557 966.00 | | 1 026 862.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 906 936.00 | | 906 936.00 | 906 936.00 |
FJ Net sales | 906 936.00 | | 906 936.00 | 906 936.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10 897.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 917 840.00 | |
FW Other purchases and external expenses | | | 134 441.00 | |
FX Taxes, duties, and similar payments | | | 3 908.00 | |
FY Salaries and Wages | | | 539 878.00 | |
FZ Social Security Contributions | | | 224 274.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 825.00 | |
GE Other Expenses | | | 586.00 | |
GF Total Operating Expenses (II) | | | 914 912.00 | |
GG - OPERATING RESULT (I - II) | | | 2 927.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 667.00 | |
GL Other interest and similar income | | | 1 307.00 | |
GP Total financial income (V) | | | 2 975.00 | |
GR Interest and similar expenses | | | 8 898.00 | |
GU Total financial expenses (VI) | | | 8 898.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 924.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 996.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 27 295.00 | | | 27 295.00 |
HD Total exceptional income (VII) | 27 295.00 | | | 27 295.00 |
HF Exceptional expenses on capital transactions | 12 377.00 | | | 12 377.00 |
HG Exceptional depreciation and provisions | 10 065.00 | | | 10 065.00 |
HH Total exceptional expenses (VIII) | 22 442.00 | | | 22 442.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 853.00 | | | 4 853.00 |
HK Income tax | 701.00 | 365.00 | | 701.00 |
HL TOTAL REVENUE (I + III + V + VII) | 948 110.00 | 522 054.00 | | 948 110.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 946 954.00 | 519 735.00 | | 946 954.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 156.00 | 2 319.00 | | 1 156.00 |
| |
| 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 | 1 341 000.00 | | 459 572.00 | 1 341 000.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 56 016.00 | |
I3 DECREASES Total Financial Fixed Assets | | 12 377.00 | 1 718 897.00 | |
I4 DECREASES Grand Total | | 12 377.00 | 1 788 195.00 | |
IN DECREASES Start-up, development, or research expenses | | | 56 016.00 | |
IO DECREASES Total including other intangible assets | | | 980.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 12 301.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 980.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 515.00 | | 9 786.00 | 2 515.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 338 485.00 | | 392 790.00 | 1 338 485.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 505.00 | 11 825.00 | | 2 505.00 |
CY DEPRECIATION Start-up, development, or research expenses | | 10 212.00 | | |
PE DEPRECIATION Total including other intangible assets | | 149.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | 2 505.00 | 1 463.00 | | 2 505.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 10 065.00 | | |
7C Grand total | | 10 065.00 | | |
UJ - Exceptional | | 10 065.00 | | |
| |
| 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 | 26 348.00 | 26 348.00 | | 26 348.00 |
8D Social Security and Other Social Organizations | 262 706.00 | 262 706.00 | | 262 706.00 |
8J Fixed Asset Liabilities and Related Accounts | 280 000.00 | 280 000.00 | | 280 000.00 |
8L Deferred income | 4 675.00 | 4 675.00 | | 4 675.00 |
UT Other financial assets | 2 990.00 | | 2 990.00 | 2 990.00 |
UX Other trade receivables | 945 460.00 | 945 460.00 | | 945 460.00 |
VH Loans with a maturity of more than one year at origin | 158 795.00 | 138 119.00 | 20 676.00 | 158 795.00 |
VI Group and Associates | 315 014.00 | 315 014.00 | | 315 014.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 538 574.00 | 538 574.00 | | 538 574.00 |
VS Prepaid expenses | 7 080.00 | 7 080.00 | | 7 080.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 494 104.00 | 1 491 114.00 | 2 990.00 | 1 494 104.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 047 538.00 | 1 026 862.00 | 20 676.00 | 1 047 538.00 |
