| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | | 1.00 | | |
AF Concessions, Patents and Similar Rights | 166.00 | 166.00 | | 166.00 |
AT Other tangible assets | 33 122.00 | 22 871.00 | 10 250.00 | 33 122.00 |
BJ TOTAL (I) | 242 282.00 | 23 037.00 | 219 245.00 | 242 282.00 |
BX Customers and related accounts | 46 721.00 | | 46 721.00 | 46 721.00 |
BZ Other receivables | 442.00 | | 442.00 | 442.00 |
CF Cash and cash equivalents | 649 212.00 | | 649 212.00 | 649 212.00 |
CH Prepaid expenses | 995.00 | | 995.00 | 995.00 |
CJ TOTAL (II) | 697 369.00 | | 697 369.00 | 697 369.00 |
CO Grand total (0 to V) | 939 651.00 | 23 037.00 | 916 614.00 | 939 651.00 |
CU Other investments | 208 994.00 | | 208 994.00 | 208 994.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 244 000.00 | 244 000.00 | | 244 000.00 |
DD Legal reserve (1) | 24 400.00 | 24 400.00 | | 24 400.00 |
DG Other reserves | 618 297.00 | 669 969.00 | | 618 297.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 715.00 | -51 672.00 | | 715.00 |
DK Regulated provisions | 733.00 | | | 733.00 |
DL TOTAL (I) | 888 144.00 | 886 697.00 | | 888 144.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 000.00 | 12 000.00 | | 12 000.00 |
DX Trade payables and related accounts | 2 651.00 | 2 750.00 | | 2 651.00 |
DY Tax and social security liabilities | 13 818.00 | 609.00 | | 13 818.00 |
EC TOTAL (IV) | 28 469.00 | 15 359.00 | | 28 469.00 |
EE Grand total (I to V) | 916 614.00 | 902 056.00 | | 916 614.00 |
EG Accrued income and payables due within one year | 28 469.00 | 15 359.00 | | 28 469.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 68 934.00 | | 68 934.00 | 68 934.00 |
FJ Net sales | 68 934.00 | | 68 934.00 | 68 934.00 |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 68 944.00 | |
FW Other purchases and external expenses | | | 6 098.00 | |
FX Taxes, duties, and similar payments | | | 1 080.00 | |
FY Salaries and Wages | | | 50 932.00 | |
FZ Social Security Contributions | | | 355.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 506.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 64 976.00 | |
GG - OPERATING RESULT (I - II) | | | 3 968.00 | |
GL Other interest and similar income | | | 1 007.00 | |
GP Total financial income (V) | | | 1 007.00 | |
GR Interest and similar expenses | | | 2 228.00 | |
GU Total financial expenses (VI) | | | 2 228.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 220.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 748.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 23 026.00 | | |
HD Total exceptional income (VII) | | 23 026.00 | | |
HE Exceptional expenses on management operations | 1 300.00 | | | 1 300.00 |
HG Exceptional depreciation and provisions | 733.00 | | | 733.00 |
HH Total exceptional expenses (VIII) | 2 033.00 | | | 2 033.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 033.00 | 23 026.00 | | -2 033.00 |
HL TOTAL REVENUE (I + III + V + VII) | 69 951.00 | 27 529.00 | | 69 951.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 69 236.00 | 79 201.00 | | 69 236.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 715.00 | -51 672.00 | | 715.00 |
| |
| 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 | 53 310.00 | | 188 972.00 | 53 310.00 |
I3 DECREASES Total Financial Fixed Assets | | | 208 994.00 | |
I4 DECREASES Grand Total | | | 242 282.00 | |
IO DECREASES Total including other intangible assets | | | 166.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 33 122.00 | |
KD ACQUISITIONS Total including other intangible assets | 166.00 | | | 166.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 33 122.00 | | | 33 122.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 20 022.00 | | 188 972.00 | 20 022.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 16 531.00 | 6 506.00 | | 16 531.00 |
PE DEPRECIATION Total including other intangible assets | 166.00 | | | 166.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 16 365.00 | 6 506.00 | | 16 365.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 733.00 | | |
7C Grand total | | 733.00 | | |
UJ - Exceptional | | 733.00 | | |
| |
| 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 | 2 651.00 | 2 651.00 | | 2 651.00 |
8C Staff and Related Accounts | 183.00 | 183.00 | | 183.00 |
8D Social Security and Other Social Organizations | 1 117.00 | 1 117.00 | | 1 117.00 |
UX Other trade receivables | 46 721.00 | 46 721.00 | | 46 721.00 |
VB VAT | 442.00 | 442.00 | | 442.00 |
VI Group and Associates | 12 000.00 | 12 000.00 | | 12 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 300.00 | 300.00 | | 300.00 |
VS Prepaid expenses | 995.00 | 995.00 | | 995.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 48 157.00 | 48 157.00 | | 48 157.00 |
VW VAT | 12 218.00 | 12 218.00 | | 12 218.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 469.00 | 28 469.00 | | 28 469.00 |
