| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 5 609.00 | 5 609.00 | | 5 609.00 |
AF Concessions, Patents and Similar Rights | 2 815.00 | 2 815.00 | | 2 815.00 |
AT Other tangible assets | 2 200.00 | 1 744.00 | 456.00 | 2 200.00 |
BJ TOTAL (I) | 605 425.00 | 33 822.00 | 571 602.00 | 605 425.00 |
BX Customers and related accounts | 74 575.00 | | 74 575.00 | 74 575.00 |
BZ Other receivables | 44 939.00 | | 44 939.00 | 44 939.00 |
CF Cash and cash equivalents | 34 424.00 | | 34 424.00 | 34 424.00 |
CH Prepaid expenses | 260.00 | | 260.00 | 260.00 |
CJ TOTAL (II) | 154 198.00 | | 154 198.00 | 154 198.00 |
CO Grand total (0 to V) | 759 622.00 | 33 822.00 | 725 800.00 | 759 622.00 |
CU Other investments | 559 800.00 | | 559 800.00 | 559 800.00 |
CX Development or Research and Development Expenses | 35 000.00 | 23 654.00 | 11 346.00 | 35 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 236 967.00 | 236 967.00 | | 236 967.00 |
DB Share, merger, contribution premiums, etc. | 112 334.00 | 112 334.00 | | 112 334.00 |
DD Legal reserve (1) | 5 297.00 | 5 297.00 | | 5 297.00 |
DG Other reserves | 22 745.00 | 26 250.00 | | 22 745.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 644.00 | -3 505.00 | | 24 644.00 |
DL TOTAL (I) | 401 987.00 | 377 343.00 | | 401 987.00 |
DU Loans and Debts from Credit Institutions (3) | 18.00 | 16.00 | | 18.00 |
DV Miscellaneous Loans and Financial Debts (4) | 102 367.00 | 32 055.00 | | 102 367.00 |
DX Trade payables and related accounts | 11 348.00 | 9 349.00 | | 11 348.00 |
DY Tax and social security liabilities | 29 325.00 | 14 529.00 | | 29 325.00 |
EA Other liabilities | 180 756.00 | 212 757.00 | | 180 756.00 |
EC TOTAL (IV) | 323 813.00 | 268 707.00 | | 323 813.00 |
EE Grand total (I to V) | 725 800.00 | 646 049.00 | | 725 800.00 |
EG Accrued income and payables due within one year | 323 813.00 | 268 707.00 | | 323 813.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 18.00 | 16.00 | | 18.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 130 600.00 | | 130 600.00 | 130 600.00 |
FJ Net sales | 130 600.00 | | 130 600.00 | 130 600.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 130 605.00 | |
FU Purchases of raw materials and other supplies | | | 40.00 | |
FW Other purchases and external expenses | | | 17 161.00 | |
FX Taxes, duties, and similar payments | | | 942.00 | |
FY Salaries and Wages | | | 52 647.00 | |
FZ Social Security Contributions | | | 14 919.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 791.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 97 504.00 | |
GG - OPERATING RESULT (I - II) | | | 33 101.00 | |
GL Other interest and similar income | | | 232.00 | |
GP Total financial income (V) | | | 232.00 | |
GR Interest and similar expenses | | | 311.00 | |
GU Total financial expenses (VI) | | | 311.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -80.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 33 021.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 8 377.00 | -1 172.00 | | 8 377.00 |
HL TOTAL REVENUE (I + III + V + VII) | 130 836.00 | 105 012.00 | | 130 836.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 106 192.00 | 108 517.00 | | 106 192.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 24 644.00 | -3 505.00 | | 24 644.00 |
| |
| 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 | 604 875.00 | | 549.00 | 604 875.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 40 609.00 | | | 40 609.00 |
I3 DECREASES Total Financial Fixed Assets | | | 559 800.00 | |
I4 DECREASES Grand Total | | | 605 425.00 | |
IN DECREASES Start-up, development, or research expenses | | | 40 609.00 | |
IO DECREASES Total including other intangible assets | | | 2 815.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 200.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 815.00 | | | 2 815.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 651.00 | | 549.00 | 1 651.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 559 800.00 | | | 559 800.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 22 031.00 | 11 791.00 | | 22 031.00 |
CY DEPRECIATION Start-up, development, or research expenses | 17 596.00 | 11 667.00 | | 17 596.00 |
PE DEPRECIATION Total including other intangible assets | 2 815.00 | | | 2 815.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 620.00 | 124.00 | | 1 620.00 |
| |
| 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 | 11 348.00 | 11 348.00 | | 11 348.00 |
8C Staff and Related Accounts | 1 755.00 | 1 755.00 | | 1 755.00 |
8D Social Security and Other Social Organizations | 3 987.00 | 3 987.00 | | 3 987.00 |
8E Income Taxes | 13 092.00 | 13 092.00 | | 13 092.00 |
8K Other liabilities (including liabilities related to repo transactions) | 180 756.00 | 180 756.00 | | 180 756.00 |
UX Other trade receivables | 74 575.00 | 74 575.00 | | 74 575.00 |
VB VAT | 1 328.00 | 1 328.00 | | 1 328.00 |
VC Group and associates | 39 947.00 | 39 947.00 | | 39 947.00 |
VG Loans with a maturity of up to one year at origin | 18.00 | 18.00 | | 18.00 |
VI Group and Associates | 102 367.00 | 102 367.00 | | 102 367.00 |
VM Income taxes | 3 664.00 | 3 664.00 | | 3 664.00 |
VS Prepaid expenses | 260.00 | 260.00 | | 260.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 119 773.00 | 119 773.00 | | 119 773.00 |
VW VAT | 10 491.00 | 10 491.00 | | 10 491.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 323 813.00 | 323 813.00 | | 323 813.00 |
