| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 15 510.00 | 15 510.00 | | 15 510.00 |
AH Goodwill | 70 000.00 | | 70 000.00 | 70 000.00 |
BH Other financial assets | 848.00 | | 848.00 | 848.00 |
BJ TOTAL (I) | 1 496 818.00 | 15 510.00 | 1 481 308.00 | 1 496 818.00 |
BX Customers and related accounts | 36 353.00 | | 36 353.00 | 36 353.00 |
BZ Other receivables | 838 369.00 | | 838 369.00 | 838 369.00 |
CF Cash and cash equivalents | 592 292.00 | | 592 292.00 | 592 292.00 |
CH Prepaid expenses | 7 683.00 | | 7 683.00 | 7 683.00 |
CJ TOTAL (II) | 1 474 696.00 | | 1 474 696.00 | 1 474 696.00 |
CO Grand total (0 to V) | 2 971 514.00 | 15 510.00 | 2 956 004.00 | 2 971 514.00 |
CU Other investments | 1 410 460.00 | | 1 410 460.00 | 1 410 460.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 96 500.00 | | | 96 500.00 |
DB Share, merger, contribution premiums, etc. | 145 500.00 | | | 145 500.00 |
DD Legal reserve (1) | 9 650.00 | | | 9 650.00 |
DG Other reserves | 2 657 592.00 | | | 2 657 592.00 |
DH Retained earnings | -29 422.00 | | | -29 422.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 662.00 | | | 8 662.00 |
DL TOTAL (I) | 2 888 482.00 | | | 2 888 482.00 |
DX Trade payables and related accounts | 8 466.00 | | | 8 466.00 |
DY Tax and social security liabilities | 59 056.00 | | | 59 056.00 |
EC TOTAL (IV) | 67 522.00 | | | 67 522.00 |
EE Grand total (I to V) | 2 956 004.00 | | | 2 956 004.00 |
EG Accrued income and payables due within one year | 67 522.00 | | | 67 522.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 87 713.00 | | 87 713.00 | 87 713.00 |
FJ Net sales | 87 713.00 | | 87 713.00 | 87 713.00 |
FQ Other income | | | 58.00 | |
FR Total operating income (I) | | | 87 771.00 | |
FW Other purchases and external expenses | | | 52 132.00 | |
FX Taxes, duties, and similar payments | | | 4 040.00 | |
FY Salaries and Wages | | | 30 110.00 | |
FZ Social Security Contributions | | | 10 335.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 432.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 100 052.00 | |
GG - OPERATING RESULT (I - II) | | | -12 281.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 243.00 | |
GL Other interest and similar income | | | 2 641.00 | |
GP Total financial income (V) | | | 2 884.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 884.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 397.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 100.00 | | | 100.00 |
HD Total exceptional income (VII) | 100.00 | | | 100.00 |
HF Exceptional expenses on capital transactions | 100.00 | | | 100.00 |
HH Total exceptional expenses (VIII) | 100.00 | | | 100.00 |
HK Income tax | -18 059.00 | | | -18 059.00 |
HL TOTAL REVENUE (I + III + V + VII) | 90 755.00 | | | 90 755.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 82 093.00 | | | 82 093.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 662.00 | | | 8 662.00 |
HP References: Equipment leasing | 14 603.00 | | | 14 603.00 |
| |
| 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 | 1 496 918.00 | | | 1 496 918.00 |
I3 DECREASES Total Financial Fixed Assets | | 100.00 | 1 411 308.00 | |
I4 DECREASES Grand Total | | 100.00 | 1 496 818.00 | |
IO DECREASES Total including other intangible assets | | | 85 510.00 | |
KD ACQUISITIONS Total including other intangible assets | 85 510.00 | | | 85 510.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 411 408.00 | | | 1 411 408.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 078.00 | 3 432.00 | | 12 078.00 |
PE DEPRECIATION Total including other intangible assets | 12 078.00 | 3 432.00 | | 12 078.00 |
| |
| 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 | 8 466.00 | 8 466.00 | | 8 466.00 |
8C Staff and Related Accounts | 3 849.00 | 3 849.00 | | 3 849.00 |
8D Social Security and Other Social Organizations | 7 678.00 | 7 678.00 | | 7 678.00 |
8E Income Taxes | 41 172.00 | 41 172.00 | | 41 172.00 |
UT Other financial assets | 848.00 | | 848.00 | 848.00 |
UX Other trade receivables | 36 353.00 | 36 353.00 | | 36 353.00 |
UZ Social Security, other social security organizations | 2 042.00 | 2 042.00 | | 2 042.00 |
VB VAT | 1 179.00 | 1 179.00 | | 1 179.00 |
VC Group and associates | 835 148.00 | 835 148.00 | | 835 148.00 |
VQ Other Taxes, Duties, and Similar Debts | 495.00 | 495.00 | | 495.00 |
VS Prepaid expenses | 7 683.00 | 7 683.00 | | 7 683.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 883 252.00 | 882 404.00 | 848.00 | 883 252.00 |
VW VAT | 5 862.00 | 5 862.00 | | 5 862.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 67 522.00 | 67 522.00 | | 67 522.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 3 533.00 | | | 3 533.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 439.00 | | | 6 439.00 |
ST Other accounts | 35 487.00 | | | 35 487.00 |
XQ Rental, rental and co-ownership charges | 2 160.00 | | | 2 160.00 |
YQ Equipment leasing commitment | 11 970.00 | | | 11 970.00 |
YT Subcontracting | 8 045.00 | | | 8 045.00 |
YW Business tax | 507.00 | | | 507.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 040.00 | | | 4 040.00 |
YY Amount of VAT collected | 13 172.00 | | | 13 172.00 |
YZ Total deductible VAT on goods and services | 6 678.00 | | | 6 678.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 52 132.00 | | | 52 132.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
