| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 60 067.00 | 22 998.00 | 37 069.00 | 60 067.00 |
BD Other fixed assets | 48.00 | | 48.00 | 48.00 |
BH Other financial assets | 588.00 | | 588.00 | 588.00 |
BJ TOTAL (I) | 735 924.00 | 22 998.00 | 712 926.00 | 735 924.00 |
BX Customers and related accounts | 3 600.00 | | 3 600.00 | 3 600.00 |
BZ Other receivables | 4 678.00 | | 4 678.00 | 4 678.00 |
CF Cash and cash equivalents | 218 170.00 | | 218 170.00 | 218 170.00 |
CJ TOTAL (II) | 226 448.00 | | 226 448.00 | 226 448.00 |
CO Grand total (0 to V) | 962 372.00 | 22 998.00 | 939 374.00 | 962 372.00 |
CU Other investments | 675 221.00 | | 675 221.00 | 675 221.00 |
| |
| 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. | 244 502.00 | 244 502.00 | | 244 502.00 |
DD Legal reserve (1) | 25 000.00 | 25 000.00 | | 25 000.00 |
DG Other reserves | 333 770.00 | 286 483.00 | | 333 770.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 232.00 | 47 286.00 | | 14 232.00 |
DL TOTAL (I) | 867 503.00 | 853 271.00 | | 867 503.00 |
DT Other Bond Issues | 2 095.00 | 8 051.00 | | 2 095.00 |
DU Loans and Debts from Credit Institutions (3) | | 150 000.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 3 500.00 | 9 000.00 | | 3 500.00 |
DX Trade payables and related accounts | 2 646.00 | 2 786.00 | | 2 646.00 |
DY Tax and social security liabilities | 60 030.00 | 30 749.00 | | 60 030.00 |
EA Other liabilities | 3 600.00 | | | 3 600.00 |
EC TOTAL (IV) | 71 870.00 | 200 585.00 | | 71 870.00 |
EE Grand total (I to V) | 939 374.00 | 1 053 857.00 | | 939 374.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 198 400.00 | | 198 400.00 | 198 400.00 |
FJ Net sales | 198 400.00 | | 198 400.00 | 198 400.00 |
FO Operating subsidies | | | 1 250.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 001.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 206 653.00 | |
FW Other purchases and external expenses | | | 12 117.00 | |
FX Taxes, duties, and similar payments | | | 2 156.00 | |
FY Salaries and Wages | | | 147 139.00 | |
FZ Social Security Contributions | | | 37 818.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 794.00 | |
GE Other Expenses | | | 32.00 | |
GF Total Operating Expenses (II) | | | 211 056.00 | |
GG - OPERATING RESULT (I - II) | | | -4 403.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 20 000.00 | |
GP Total financial income (V) | | | 20 000.00 | |
GR Interest and similar expenses | | | 51.00 | |
GU Total financial expenses (VI) | | | 51.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 19 949.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 546.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 42 432.00 | | |
HD Total exceptional income (VII) | | 42 432.00 | | |
HH Total exceptional expenses (VIII) | | 38 626.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 3 806.00 | | |
HK Income tax | 1 314.00 | 4 686.00 | | 1 314.00 |
HL TOTAL REVENUE (I + III + V + VII) | 226 653.00 | 302 786.00 | | 226 653.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 212 421.00 | 255 500.00 | | 212 421.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 232.00 | 47 286.00 | | 14 232.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 204.00 | 11 794.00 | | 11 204.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 204.00 | 11 794.00 | | 11 204.00 |
| |
| 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 | 3 500.00 | 3 500.00 | | 3 500.00 |
8B Suppliers and Related Accounts | 2 646.00 | 2 646.00 | | 2 646.00 |
8D Social Security and Other Social Organizations | 60 029.00 | 60 029.00 | | 60 029.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 600.00 | 3 600.00 | | 3 600.00 |
UT Other financial assets | 588.00 | | 588.00 | 588.00 |
VG Loans with a maturity of up to one year at origin | 2 095.00 | 2 095.00 | | 2 095.00 |
VS Prepaid expenses | 8 278.00 | 8 278.00 | | 8 278.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 866.00 | 8 278.00 | 588.00 | 8 866.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 71 870.00 | 71 870.00 | | 71 870.00 |
