| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 20 120.00 | 5 365.00 | 14 755.00 | 20 120.00 |
AJ Other Intangible Assets | 69 601.00 | 69 601.00 | | 69 601.00 |
AT Other tangible assets | 75 261.00 | 68 145.00 | 7 116.00 | 75 261.00 |
BH Other financial assets | 49.00 | | 49.00 | 49.00 |
BJ TOTAL (I) | 3 673 231.00 | 1 401 311.00 | 2 271 919.00 | 3 673 231.00 |
BX Customers and related accounts | 204 637.00 | | 204 637.00 | 204 637.00 |
BZ Other receivables | 152 684.00 | | 152 684.00 | 152 684.00 |
CF Cash and cash equivalents | 47 538.00 | | 47 538.00 | 47 538.00 |
CH Prepaid expenses | 43 469.00 | | 43 469.00 | 43 469.00 |
CJ TOTAL (II) | 448 327.00 | | 448 327.00 | 448 327.00 |
CO Grand total (0 to V) | 4 121 558.00 | 1 401 311.00 | 2 720 246.00 | 4 121 558.00 |
CU Other investments | 3 508 200.00 | 1 258 200.00 | 2 250 000.00 | 3 508 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 22 500.00 | 22 500.00 | | 22 500.00 |
DB Share, merger, contribution premiums, etc. | 311 646.00 | 311 646.00 | | 311 646.00 |
DD Legal reserve (1) | 2 509.00 | 2 509.00 | | 2 509.00 |
DG Other reserves | 46 833.00 | 46 833.00 | | 46 833.00 |
DH Retained earnings | -16 628.00 | | | -16 628.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 290 236.00 | -16 628.00 | | 290 236.00 |
DL TOTAL (I) | 657 096.00 | 366 860.00 | | 657 096.00 |
DU Loans and Debts from Credit Institutions (3) | 1 911 901.00 | 2 126 542.00 | | 1 911 901.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 634.00 | 85 492.00 | | 9 634.00 |
DX Trade payables and related accounts | 6 169.00 | 44 641.00 | | 6 169.00 |
DY Tax and social security liabilities | 135 446.00 | 260 636.00 | | 135 446.00 |
EC TOTAL (IV) | 2 063 150.00 | 2 517 310.00 | | 2 063 150.00 |
EE Grand total (I to V) | 2 720 246.00 | 2 884 170.00 | | 2 720 246.00 |
EG Accrued income and payables due within one year | 395 475.00 | 618 023.00 | | 395 475.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 815 612.00 | | 815 612.00 | 815 612.00 |
FJ Net sales | 815 612.00 | | 815 612.00 | 815 612.00 |
FN Capitalized production | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 102 625.00 | |
FQ Other income | | | 2 978.00 | |
FR Total operating income (I) | | | 921 215.00 | |
FW Other purchases and external expenses | | | 96 501.00 | |
FX Taxes, duties, and similar payments | | | 17 064.00 | |
FY Salaries and Wages | | | 463 928.00 | |
FZ Social Security Contributions | | | 217 613.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 22 388.00 | |
GE Other Expenses | | | 68.00 | |
GF Total Operating Expenses (II) | | | 817 562.00 | |
GG - OPERATING RESULT (I - II) | | | 103 653.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 250 000.00 | |
GP Total financial income (V) | | | 250 000.00 | |
GR Interest and similar expenses | | | 59 981.00 | |
GU Total financial expenses (VI) | | | 59 981.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 190 019.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 293 673.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 8 750.00 | | | 8 750.00 |
HD Total exceptional income (VII) | 8 750.00 | | | 8 750.00 |
HF Exceptional expenses on capital transactions | 4 462.00 | | | 4 462.00 |
HH Total exceptional expenses (VIII) | 4 462.00 | | | 4 462.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 288.00 | | | 4 288.00 |
HK Income tax | 7 724.00 | | | 7 724.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 179 965.00 | 498 900.00 | | 1 179 965.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 889 729.00 | 515 528.00 | | 889 729.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 290 236.00 | -16 628.00 | | 290 236.00 |
| |
| 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 | 3 691 781.00 | | | 3 691 781.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 20 120.00 | | | 20 120.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 508 249.00 | |
I4 DECREASES Grand Total | | 18 550.00 | 3 673 231.00 | |
IN DECREASES Start-up, development, or research expenses | | | 20 120.00 | |
IO DECREASES Total including other intangible assets | | | 69 601.00 | |
IY DECREASES Total Tangible Fixed Assets | | 18 550.00 | 75 261.00 | |
KD ACQUISITIONS Total including other intangible assets | 69 601.00 | | | 69 601.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 93 811.00 | | | 93 811.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 508 249.00 | | | 3 508 249.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 134 811.00 | 22 388.00 | 14 088.00 | 134 811.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 341.00 | 4 024.00 | | 1 341.00 |
PE DEPRECIATION Total including other intangible assets | 63 861.00 | 5 740.00 | | 63 861.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 69 609.00 | 12 624.00 | 14 088.00 | 69 609.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 1 258 200.00 | | | 1 258 200.00 |
7B Total provisions for depreciation | 1 258 200.00 | | | 1 258 200.00 |
7C Grand total | 1 258 200.00 | | | 1 258 200.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 8 384.00 | 8 384.00 | | 8 384.00 |
8B Suppliers and Related Accounts | 6 169.00 | 6 169.00 | | 6 169.00 |
8D Social Security and Other Social Organizations | 135 446.00 | 135 446.00 | | 135 446.00 |
UT Other financial assets | 49.00 | | 49.00 | 49.00 |
UX Other trade receivables | 204 637.00 | 204 637.00 | | 204 637.00 |
VH Loans with a maturity of more than one year at origin | 1 911 901.00 | 244 226.00 | 1 326 210.00 | 1 911 901.00 |
VI Group and Associates | 1 250.00 | 1 250.00 | | 1 250.00 |
VK Loans repaid during the year | 214 060.00 | | | 214 060.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 152 684.00 | 152 684.00 | | 152 684.00 |
VS Prepaid expenses | 43 469.00 | 43 469.00 | | 43 469.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 400 839.00 | 400 790.00 | 49.00 | 400 839.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 063 150.00 | 395 475.00 | 1 326 210.00 | 2 063 150.00 |
