| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 199 244.00 | | 199 244.00 | 199 244.00 |
BB Receivables related to investments | 138 334.00 | | 138 334.00 | 138 334.00 |
BJ TOTAL (I) | 337 578.00 | | 337 578.00 | 337 578.00 |
BX Customers and related accounts | 84 400.00 | | 84 400.00 | 84 400.00 |
BZ Other receivables | 240 389.00 | | 240 389.00 | 240 389.00 |
CF Cash and cash equivalents | 165 671.00 | | 165 671.00 | 165 671.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 490 460.00 | | 490 460.00 | 490 460.00 |
CO Grand total (0 to V) | 828 038.00 | | 828 038.00 | 828 038.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 400.00 | 8 400.00 | | 8 400.00 |
DD Legal reserve (1) | 1 680.00 | 1 680.00 | | 1 680.00 |
DG Other reserves | 311 387.00 | 131 047.00 | | 311 387.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 114 489.00 | 180 340.00 | | 114 489.00 |
DL TOTAL (I) | 435 956.00 | 321 467.00 | | 435 956.00 |
DU Loans and Debts from Credit Institutions (3) | 275 190.00 | 338 898.00 | | 275 190.00 |
DV Miscellaneous Loans and Financial Debts (4) | 64.00 | 64.00 | | 64.00 |
DX Trade payables and related accounts | 9 436.00 | 6 798.00 | | 9 436.00 |
DY Tax and social security liabilities | 107 393.00 | 37 729.00 | | 107 393.00 |
EA Other liabilities | | 246.00 | | |
EC TOTAL (IV) | 392 082.00 | 383 735.00 | | 392 082.00 |
EE Grand total (I to V) | 828 038.00 | 705 201.00 | | 828 038.00 |
EI Including equity loans | 64.00 | | | 64.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 252 000.00 | |
FJ Net sales | | | 252 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 246.00 | |
FR Total operating income (I) | | | 252 246.00 | |
FW Other purchases and external expenses | | | 11 650.00 | |
FX Taxes, duties, and similar payments | | | 18 329.00 | |
FZ Social Security Contributions | | | 237 298.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 267 279.00 | |
GG - OPERATING RESULT (I - II) | | | -15 033.00 | |
GP Total financial income (V) | | | 130 128.00 | |
GU Total financial expenses (VI) | | | 6 131.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 123 997.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 108 963.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -5 526.00 | -15 005.00 | | -5 526.00 |
HL TOTAL REVENUE (I + III + V + VII) | 382 374.00 | 490 847.00 | | 382 374.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 267 885.00 | 310 507.00 | | 267 885.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 114 489.00 | 180 340.00 | | 114 489.00 |
| |
| 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 | 333 578.00 | | 4 000.00 | 333 578.00 |
I3 DECREASES Total Financial Fixed Assets | | | 138 334.00 | |
I4 DECREASES Grand Total | | | 337 578.00 | |
IO DECREASES Total including other intangible assets | | | 199 244.00 | |
KD ACQUISITIONS Total including other intangible assets | 199 244.00 | | | 199 244.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 134 334.00 | | 4 000.00 | 134 334.00 |
| |
| 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 | 9 436.00 | 9 436.00 | | 9 436.00 |
8D Social Security and Other Social Organizations | 107 393.00 | 107 393.00 | | 107 393.00 |
UX Other trade receivables | 84 400.00 | 84 400.00 | | 84 400.00 |
VG Loans with a maturity of up to one year at origin | 1 245.00 | 1 245.00 | | 1 245.00 |
VH Loans with a maturity of more than one year at origin | 273 944.00 | 65 764.00 | 208 181.00 | 273 944.00 |
VI Group and Associates | 64.00 | 64.00 | | 64.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 240 389.00 | 240 389.00 | | 240 389.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 324 789.00 | 324 789.00 | | 324 789.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 392 082.00 | 183 902.00 | 208 181.00 | 392 082.00 |
