| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 8 271.00 | 8 046.00 | 225.00 | 8 271.00 |
AT Other tangible assets | 27 679.00 | 25 643.00 | 2 036.00 | 27 679.00 |
BH Other financial assets | 11 239.00 | | 11 239.00 | 11 239.00 |
BJ TOTAL (I) | 47 188.00 | 33 689.00 | 13 500.00 | 47 188.00 |
BX Customers and related accounts | 172 525.00 | | 172 525.00 | 172 525.00 |
BZ Other receivables | 5 081.00 | | 5 081.00 | 5 081.00 |
CF Cash and cash equivalents | 461 861.00 | | 461 861.00 | 461 861.00 |
CH Prepaid expenses | 7 478.00 | | 7 478.00 | 7 478.00 |
CJ TOTAL (II) | 646 945.00 | | 646 945.00 | 646 945.00 |
CO Grand total (0 to V) | 694 133.00 | 33 689.00 | 660 444.00 | 694 133.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 11 437.00 | 11 437.00 | | 11 437.00 |
DB Share, merger, contribution premiums, etc. | 227 318.00 | 227 318.00 | | 227 318.00 |
DD Legal reserve (1) | 1 276.00 | 1 276.00 | | 1 276.00 |
DG Other reserves | 82 803.00 | 82 803.00 | | 82 803.00 |
DH Retained earnings | 72 663.00 | -9 076.00 | | 72 663.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -39 602.00 | 81 739.00 | | -39 602.00 |
DL TOTAL (I) | 355 895.00 | 395 497.00 | | 355 895.00 |
DU Loans and Debts from Credit Institutions (3) | 140 000.00 | | | 140 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 104.00 | 5 095.00 | | 12 104.00 |
DX Trade payables and related accounts | 30 123.00 | 8 496.00 | | 30 123.00 |
DY Tax and social security liabilities | 122 322.00 | 96 324.00 | | 122 322.00 |
EA Other liabilities | | 27 444.00 | | |
EC TOTAL (IV) | 304 549.00 | 137 359.00 | | 304 549.00 |
EE Grand total (I to V) | 660 444.00 | 532 856.00 | | 660 444.00 |
EG Accrued income and payables due within one year | 304 549.00 | 137 359.00 | | 304 549.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 737 099.00 | | 737 099.00 | 737 099.00 |
FJ Net sales | 737 099.00 | | 737 099.00 | 737 099.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 737 101.00 | |
FW Other purchases and external expenses | | | 318 661.00 | |
FX Taxes, duties, and similar payments | | | 7 052.00 | |
FY Salaries and Wages | | | 325 560.00 | |
FZ Social Security Contributions | | | 120 965.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 127.00 | |
GE Other Expenses | | | 263.00 | |
GF Total Operating Expenses (II) | | | 774 629.00 | |
GG - OPERATING RESULT (I - II) | | | -37 528.00 | |
GS Negative differences of foreign exchange | | | 1.00 | |
GU Total financial expenses (VI) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -37 529.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 318.00 | | | 318.00 |
HD Total exceptional income (VII) | 318.00 | | | 318.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 318.00 | | | 318.00 |
HK Income tax | 2 390.00 | -90.00 | | 2 390.00 |
HL TOTAL REVENUE (I + III + V + VII) | 737 418.00 | 924 052.00 | | 737 418.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 777 020.00 | 842 313.00 | | 777 020.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -39 602.00 | 81 739.00 | | -39 602.00 |
| |
| 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 | 45 175.00 | | 2 013.00 | 45 175.00 |
I3 DECREASES Total Financial Fixed Assets | | | 11 239.00 | |
I4 DECREASES Grand Total | | | 47 188.00 | |
IO DECREASES Total including other intangible assets | | | 8 271.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 27 679.00 | |
KD ACQUISITIONS Total including other intangible assets | 8 271.00 | | | 8 271.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 25 747.00 | | 1 932.00 | 25 747.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 157.00 | | 82.00 | 11 157.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 31 561.00 | 2 127.00 | | 31 561.00 |
PE DEPRECIATION Total including other intangible assets | 8 046.00 | | | 8 046.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 23 516.00 | 2 127.00 | | 23 516.00 |
| |
| 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 | 30 123.00 | 30 123.00 | | 30 123.00 |
8C Staff and Related Accounts | 9 083.00 | 9 083.00 | | 9 083.00 |
8D Social Security and Other Social Organizations | 63 354.00 | 63 354.00 | | 63 354.00 |
UT Other financial assets | 11 239.00 | | 11 239.00 | 11 239.00 |
UX Other trade receivables | 172 525.00 | 172 525.00 | | 172 525.00 |
VB VAT | 4 869.00 | 4 869.00 | | 4 869.00 |
VH Loans with a maturity of more than one year at origin | 140 000.00 | 140 000.00 | | 140 000.00 |
VI Group and Associates | 12 104.00 | 12 104.00 | | 12 104.00 |
VJ Loans taken out during the year | 140 093.00 | | | 140 093.00 |
VK Loans repaid during the year | 93.00 | | | 93.00 |
VM Income taxes | 90.00 | 90.00 | | 90.00 |
VQ Other Taxes, Duties, and Similar Debts | 9 669.00 | 9 669.00 | | 9 669.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 121.00 | 121.00 | | 121.00 |
VS Prepaid expenses | 7 478.00 | 7 478.00 | | 7 478.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 196 323.00 | 185 084.00 | 11 239.00 | 196 323.00 |
VW VAT | 40 216.00 | 40 216.00 | | 40 216.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 304 549.00 | 304 549.00 | | 304 549.00 |
