| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 635 350.00 | 484 157.00 | 151 193.00 | 635 350.00 |
AT Other tangible assets | 17 832.00 | 10 992.00 | 6 841.00 | 17 832.00 |
BB Receivables related to investments | | | | |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BH Other financial assets | 1 225.00 | | 1 225.00 | 1 225.00 |
BJ TOTAL (I) | 654 422.00 | 495 149.00 | 159 274.00 | 654 422.00 |
BX Customers and related accounts | 54 747.00 | 7 651.00 | 47 096.00 | 54 747.00 |
BZ Other receivables | 43 358.00 | | 43 358.00 | 43 358.00 |
CF Cash and cash equivalents | 1 674 804.00 | | 1 674 804.00 | 1 674 804.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 1 772 909.00 | 7 651.00 | 1 765 258.00 | 1 772 909.00 |
CO Grand total (0 to V) | 2 427 331.00 | 502 799.00 | 1 924 532.00 | 2 427 331.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 250 000.00 | 250 000.00 | | 250 000.00 |
DB Share, merger, contribution premiums, etc. | 16 679.00 | 16 679.00 | | 16 679.00 |
DD Legal reserve (1) | 25 001.00 | 25 001.00 | | 25 001.00 |
DG Other reserves | 13 263.00 | 106 593.00 | | 13 263.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 509 967.00 | 116 670.00 | | 1 509 967.00 |
DL TOTAL (I) | 1 814 909.00 | 514 942.00 | | 1 814 909.00 |
DV Miscellaneous Loans and Financial Debts (4) | 35 386.00 | 15 749.00 | | 35 386.00 |
DX Trade payables and related accounts | 36 539.00 | 15 514.00 | | 36 539.00 |
DY Tax and social security liabilities | 35 417.00 | 6 946.00 | | 35 417.00 |
DZ Fixed asset liabilities and related accounts | 410.00 | | | 410.00 |
EA Other liabilities | 1 871.00 | 160.00 | | 1 871.00 |
EB Prepaid income (2) | | 809.00 | | |
EC TOTAL (IV) | 109 623.00 | 39 177.00 | | 109 623.00 |
EE Grand total (I to V) | 1 924 532.00 | 554 120.00 | | 1 924 532.00 |
EI Including equity loans | 4 969.00 | | | 4 969.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 90 920.00 | |
FJ Net sales | | | 90 920.00 | |
FQ Other income | | | 1 375.00 | |
FR Total operating income (I) | | | 92 295.00 | |
FW Other purchases and external expenses | | | 112 486.00 | |
FX Taxes, duties, and similar payments | | | 14 650.00 | |
GB Operating Expenses - Provisions | | | 16 729.00 | |
GE Other Expenses | | | 84.00 | |
GF Total Operating Expenses (II) | | | 143 949.00 | |
GG - OPERATING RESULT (I - II) | | | -51 654.00 | |
GP Total financial income (V) | | | 214 400.00 | |
GU Total financial expenses (VI) | | | 35 276.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 179 124.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 127 470.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 1 600 000.00 | | | 1 600 000.00 |
HH Total exceptional expenses (VIII) | 190 350.00 | | | 190 350.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 409 650.00 | | | 1 409 650.00 |
HK Income tax | 27 153.00 | 7 098.00 | | 27 153.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 906 695.00 | 189 521.00 | | 1 906 695.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 396 728.00 | 72 852.00 | | 396 728.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 509 967.00 | 116 670.00 | | 1 509 967.00 |
| |
| 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 | 852 754.00 | 6 418.00 | 204 750.00 | 852 754.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 647 989.00 | 5 193.00 | | 647 989.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 204 765.00 | 1 225.00 | 204 750.00 | 204 765.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 477 307.00 | 18 634.00 | 792.00 | 477 307.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 477 307.00 | 18 634.00 | 792.00 | 477 307.00 |
| |
| 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 | 4 969.00 | | | 4 969.00 |
8B Suppliers and Related Accounts | 36 539.00 | 36 539.00 | | 36 539.00 |
8J Fixed Asset Liabilities and Related Accounts | 410.00 | 410.00 | | 410.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 871.00 | 1 871.00 | | 1 871.00 |
UT Other financial assets | 1 225.00 | | 1 225.00 | 1 225.00 |
UX Other trade receivables | 54 747.00 | 54 747.00 | | 54 747.00 |
VI Group and Associates | 30 417.00 | 30 417.00 | | 30 417.00 |
VQ Other Taxes, Duties, and Similar Debts | 35 417.00 | 35 417.00 | | 35 417.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 43 358.00 | 43 358.00 | | 43 358.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 99 330.00 | 98 105.00 | 1 225.00 | 99 330.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 109 623.00 | 104 654.00 | | 109 623.00 |
