| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 850 000.00 | 590 091.00 | 259 909.00 | 850 000.00 |
AT Other tangible assets | 13 184.00 | 13 184.00 | | 13 184.00 |
BH Other financial assets | 5 010.00 | | 5 010.00 | 5 010.00 |
BJ TOTAL (I) | 872 194.00 | 603 274.00 | 268 919.00 | 872 194.00 |
BZ Other receivables | 1 953 945.00 | | 1 953 945.00 | 1 953 945.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | 1 021.00 | | 1 021.00 | 1 021.00 |
CJ TOTAL (II) | 1 954 966.00 | | 1 954 966.00 | 1 954 966.00 |
CO Grand total (0 to V) | 2 827 160.00 | 603 274.00 | 2 223 885.00 | 2 827 160.00 |
CU Other investments | 4 000.00 | | 4 000.00 | 4 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 601 000.00 | 601 000.00 | | 601 000.00 |
DD Legal reserve (1) | 60 100.00 | 60 100.00 | | 60 100.00 |
DH Retained earnings | 1 029 188.00 | 1 804 584.00 | | 1 029 188.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 392 615.00 | -425 397.00 | | 392 615.00 |
DL TOTAL (I) | 2 082 903.00 | 2 040 288.00 | | 2 082 903.00 |
DU Loans and Debts from Credit Institutions (3) | 48.00 | | | 48.00 |
DV Miscellaneous Loans and Financial Debts (4) | 38 792.00 | 75 516.00 | | 38 792.00 |
DX Trade payables and related accounts | 3 300.00 | 21 408.00 | | 3 300.00 |
DY Tax and social security liabilities | 97 376.00 | 2 046.00 | | 97 376.00 |
EA Other liabilities | 1 467.00 | 1 467.00 | | 1 467.00 |
EC TOTAL (IV) | 140 983.00 | 100 437.00 | | 140 983.00 |
EE Grand total (I to V) | 2 223 885.00 | 2 140 724.00 | | 2 223 885.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 36 505.00 | | 36 505.00 | 36 505.00 |
FJ Net sales | 36 505.00 | | 36 505.00 | 36 505.00 |
FR Total operating income (I) | | | 36 505.00 | |
FW Other purchases and external expenses | | | 29 731.00 | |
FX Taxes, duties, and similar payments | | | 33 601.00 | |
FY Salaries and Wages | | | 154 500.00 | |
FZ Social Security Contributions | | | 62 981.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 40 343.00 | |
GF Total Operating Expenses (II) | | | 321 156.00 | |
GG - OPERATING RESULT (I - II) | | | -284 651.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 848 587.00 | |
GP Total financial income (V) | | | 848 587.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 848 587.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 563 936.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 171 321.00 | 75 991.00 | | 171 321.00 |
HL TOTAL REVENUE (I + III + V + VII) | 885 092.00 | 32 912.00 | | 885 092.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 492 477.00 | 458 308.00 | | 492 477.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 392 615.00 | -425 397.00 | | 392 615.00 |
| |
| 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 | 872 194.00 | | | 872 194.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 010.00 | |
I4 DECREASES Grand Total | | | 872 194.00 | |
IO DECREASES Total including other intangible assets | | | 850 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 13 184.00 | |
KD ACQUISITIONS Total including other intangible assets | 850 000.00 | | | 850 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 13 184.00 | | | 13 184.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 010.00 | | | 9 010.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 562 931.00 | 40 343.00 | | 562 931.00 |
PE DEPRECIATION Total including other intangible assets | 549 747.00 | 40 343.00 | | 549 747.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 13 184.00 | | | 13 184.00 |
| |
| 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 | 3 300.00 | 3 300.00 | | 3 300.00 |
8E Income Taxes | 95 330.00 | 95 330.00 | | 95 330.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 467.00 | 1 467.00 | | 1 467.00 |
UT Other financial assets | 5 010.00 | | 5 010.00 | 5 010.00 |
VB VAT | 3 807.00 | 3 807.00 | | 3 807.00 |
VC Group and associates | 6.00 | 6.00 | | 6.00 |
VG Loans with a maturity of up to one year at origin | 48.00 | 48.00 | | 48.00 |
VI Group and Associates | 38 792.00 | 38 792.00 | | 38 792.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 046.00 | 2 046.00 | | 2 046.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 950 132.00 | 1 950 132.00 | | 1 950 132.00 |
VS Prepaid expenses | 1 021.00 | 1 021.00 | | 1 021.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 959 976.00 | 1 954 966.00 | 5 010.00 | 1 959 976.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 140 983.00 | 140 983.00 | | 140 983.00 |
