| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 15 814.00 | 15 814.00 | | 15 814.00 |
AT Other tangible assets | 176 055.00 | 161 587.00 | 14 468.00 | 176 055.00 |
BJ TOTAL (I) | 3 228 604.00 | 177 401.00 | 3 051 203.00 | 3 228 604.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 65 400.00 | | 65 400.00 | 65 400.00 |
BZ Other receivables | 23 720.00 | | 23 720.00 | 23 720.00 |
CF Cash and cash equivalents | 24 060.00 | | 24 060.00 | 24 060.00 |
CH Prepaid expenses | 7 601.00 | | 7 601.00 | 7 601.00 |
CJ TOTAL (II) | 120 781.00 | | 120 781.00 | 120 781.00 |
CO Grand total (0 to V) | 3 349 385.00 | 177 401.00 | 3 171 984.00 | 3 349 385.00 |
CU Other investments | 3 036 735.00 | | 3 036 735.00 | 3 036 735.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 380 000.00 | 380 000.00 | | 380 000.00 |
DB Share, merger, contribution premiums, etc. | 1 014 428.00 | 1 014 428.00 | | 1 014 428.00 |
DD Legal reserve (1) | 45 600.00 | 45 600.00 | | 45 600.00 |
DF Regulated reserves (1) | 1 347.00 | 1 347.00 | | 1 347.00 |
DG Other reserves | 1 435 576.00 | 1 558 646.00 | | 1 435 576.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -73 755.00 | -123 070.00 | | -73 755.00 |
DL TOTAL (I) | 2 803 196.00 | 2 876 951.00 | | 2 803 196.00 |
DV Miscellaneous Loans and Financial Debts (4) | 171 451.00 | 30 097.00 | | 171 451.00 |
DX Trade payables and related accounts | 28 949.00 | 28 156.00 | | 28 949.00 |
DY Tax and social security liabilities | 90 712.00 | 35 404.00 | | 90 712.00 |
DZ Fixed asset liabilities and related accounts | 75 000.00 | 1 492.00 | | 75 000.00 |
EA Other liabilities | 2 676.00 | 884.00 | | 2 676.00 |
EC TOTAL (IV) | 368 788.00 | 96 033.00 | | 368 788.00 |
EE Grand total (I to V) | 3 171 984.00 | 2 972 984.00 | | 3 171 984.00 |
EG Accrued income and payables due within one year | 368 788.00 | 96 033.00 | | 368 788.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 426 603.00 | | 426 603.00 | 426 603.00 |
FJ Net sales | 426 603.00 | | 426 603.00 | 426 603.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 423.00 | |
FQ Other income | | | 92.00 | |
FR Total operating income (I) | | | 431 118.00 | |
FW Other purchases and external expenses | | | 108 438.00 | |
FX Taxes, duties, and similar payments | | | 6 943.00 | |
FY Salaries and Wages | | | 270 552.00 | |
FZ Social Security Contributions | | | 100 522.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 16 811.00 | |
GE Other Expenses | | | 912.00 | |
GF Total Operating Expenses (II) | | | 504 179.00 | |
GG - OPERATING RESULT (I - II) | | | -73 061.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 695.00 | |
GU Total financial expenses (VI) | | | 695.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -695.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -73 755.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 458.00 | | |
HD Total exceptional income (VII) | | 458.00 | | |
HE Exceptional expenses on management operations | | 1 487.00 | | |
HF Exceptional expenses on capital transactions | | 769.00 | | |
HH Total exceptional expenses (VIII) | | 2 256.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1 798.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 431 118.00 | 369 173.00 | | 431 118.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 504 874.00 | 492 242.00 | | 504 874.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -73 755.00 | -123 070.00 | | -73 755.00 |
| |
| 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 | 3 074 549.00 | | 154 056.00 | 3 074 549.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 036 735.00 | |
I4 DECREASES Grand Total | | | 3 228 604.00 | |
IO DECREASES Total including other intangible assets | | | 15 814.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 176 055.00 | |
KD ACQUISITIONS Total including other intangible assets | 15 814.00 | | | 15 814.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 171 999.00 | | 4 056.00 | 171 999.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 886 735.00 | | 150 000.00 | 2 886 735.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 160 590.00 | 16 811.00 | | 160 590.00 |
PE DEPRECIATION Total including other intangible assets | 15 814.00 | | | 15 814.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 144 776.00 | 16 811.00 | | 144 776.00 |
| |
| 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 | 143 000.00 | 143 000.00 | | 143 000.00 |
8B Suppliers and Related Accounts | 28 949.00 | 28 949.00 | | 28 949.00 |
8C Staff and Related Accounts | 23 464.00 | 23 464.00 | | 23 464.00 |
8D Social Security and Other Social Organizations | 45 066.00 | 45 066.00 | | 45 066.00 |
8J Fixed Asset Liabilities and Related Accounts | 75 000.00 | 75 000.00 | | 75 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 676.00 | 2 676.00 | | 2 676.00 |
UX Other trade receivables | 65 400.00 | 65 400.00 | | 65 400.00 |
VB VAT | 3 302.00 | 3 302.00 | | 3 302.00 |
VI Group and Associates | 28 451.00 | 28 451.00 | | 28 451.00 |
VM Income taxes | 20 418.00 | 20 418.00 | | 20 418.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 877.00 | 6 877.00 | | 6 877.00 |
VS Prepaid expenses | 7 601.00 | 7 601.00 | | 7 601.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 96 721.00 | 96 721.00 | | 96 721.00 |
VW VAT | 15 306.00 | 15 306.00 | | 15 306.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 368 788.00 | 368 788.00 | | 368 788.00 |
