| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 339.00 | 1 339.00 | | 1 339.00 |
AR Technical installations, industrial equipment and tools | 428.00 | 428.00 | | 428.00 |
AT Other tangible assets | 469 932.00 | 432 664.00 | 37 267.00 | 469 932.00 |
BH Other financial assets | 100 600.00 | | 100 600.00 | 100 600.00 |
BJ TOTAL (I) | 572 299.00 | 434 431.00 | 137 867.00 | 572 299.00 |
BX Customers and related accounts | 13 182 766.00 | 1 000 000.00 | 12 182 766.00 | 13 182 766.00 |
BZ Other receivables | 671 902.00 | 69 991.00 | 601 910.00 | 671 902.00 |
CF Cash and cash equivalents | 82 000.00 | | 82 000.00 | 82 000.00 |
CH Prepaid expenses | 1 029.00 | | 1 029.00 | 1 029.00 |
CJ TOTAL (II) | 13 937 699.00 | 1 069 991.00 | 12 867 708.00 | 13 937 699.00 |
CO Grand total (0 to V) | 14 509 999.00 | 1 504 423.00 | 13 005 575.00 | 14 509 999.00 |
CR Shares due in more than one year | 1 296 600.00 | | | 1 296 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 152 450.00 | 152 450.00 | | 152 450.00 |
DD Legal reserve (1) | 8 824.00 | 8 824.00 | | 8 824.00 |
DH Retained earnings | -10 028.00 | -153 648.00 | | -10 028.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -470 384.00 | 143 619.00 | | -470 384.00 |
DL TOTAL (I) | -319 139.00 | 151 245.00 | | -319 139.00 |
DU Loans and Debts from Credit Institutions (3) | 281.00 | 256.00 | | 281.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 840 066.00 | 7 414 975.00 | | 8 840 066.00 |
DX Trade payables and related accounts | 2 111 434.00 | 1 853 913.00 | | 2 111 434.00 |
DY Tax and social security liabilities | 2 369 391.00 | 2 122 245.00 | | 2 369 391.00 |
EA Other liabilities | 3 541.00 | 3 541.00 | | 3 541.00 |
EC TOTAL (IV) | 13 324 714.00 | 11 394 932.00 | | 13 324 714.00 |
EE Grand total (I to V) | 13 005 575.00 | 11 546 178.00 | | 13 005 575.00 |
EG Accrued income and payables due within one year | 13 128 714.00 | 11 198 932.00 | | 13 128 714.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 207 143.00 | | 1 207 143.00 | 1 207 143.00 |
FJ Net sales | 1 207 143.00 | | 1 207 143.00 | 1 207 143.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10 273.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 1 217 419.00 | |
FW Other purchases and external expenses | | | 351 214.00 | |
FX Taxes, duties, and similar payments | | | 16 319.00 | |
FY Salaries and Wages | | | 465 387.00 | |
FZ Social Security Contributions | | | 215 040.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 21 804.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 1 069 770.00 | |
GG - OPERATING RESULT (I - II) | | | 147 649.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 91 271.00 | |
GU Total financial expenses (VI) | | | 91 271.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -91 274.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 56 377.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 526 762.00 | 1 647.00 | | 526 762.00 |
HH Total exceptional expenses (VIII) | 526 762.00 | 1 647.00 | | 526 762.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -526 762.00 | -1 646.00 | | -526 762.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 217 419.00 | 1 438 399.00 | | 1 217 419.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 687 804.00 | 1 294 780.00 | | 1 687 804.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -470 384.00 | 143 619.00 | | -470 384.00 |
| |
| 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 | 572 299.00 | | | 572 299.00 |
I3 DECREASES Total Financial Fixed Assets | | | 100 600.00 | |
I4 DECREASES Grand Total | | | 572 299.00 | |
IO DECREASES Total including other intangible assets | | | 1 339.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 470 360.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 339.00 | | | 1 339.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 470 360.00 | | | 470 360.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 100 600.00 | | | 100 600.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 412 627.00 | 21 804.00 | | 412 627.00 |
PE DEPRECIATION Total including other intangible assets | 1 339.00 | | | 1 339.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 411 288.00 | 21 804.00 | | 411 288.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 1 000 000.00 | | | 1 000 000.00 |
6X Other provisions for depreciation | 69 991.00 | | | 69 991.00 |
7B Total provisions for depreciation | 1 069 991.00 | | | 1 069 991.00 |
7C Grand total | 1 069 991.00 | | | 1 069 991.00 |
| |
| 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 | 2 111 434.00 | 2 111 434.00 | | 2 111 434.00 |
8C Staff and Related Accounts | 29 001.00 | 29 001.00 | | 29 001.00 |
8D Social Security and Other Social Organizations | 118 933.00 | 118 933.00 | | 118 933.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 541.00 | 3 541.00 | | 3 541.00 |
UT Other financial assets | 100 600.00 | | 100 600.00 | 100 600.00 |
UX Other trade receivables | 11 986 766.00 | 11 986 766.00 | | 11 986 766.00 |
UY Staff and related accounts | 10 000.00 | 10 000.00 | | 10 000.00 |
VA Doubtful or disputed receivables | 1 196 000.00 | | 1 196 000.00 | 1 196 000.00 |
VB VAT | 574 850.00 | 574 850.00 | | 574 850.00 |
VC Group and associates | 1 532.00 | 1 532.00 | | 1 532.00 |
VG Loans with a maturity of up to one year at origin | 281.00 | 281.00 | | 281.00 |
VI Group and Associates | 8 840 066.00 | 8 840 066.00 | | 8 840 066.00 |
VM Income taxes | 9 500.00 | 9 500.00 | | 9 500.00 |
VQ Other Taxes, Duties, and Similar Debts | 31 983.00 | 31 983.00 | | 31 983.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 76 019.00 | 76 019.00 | | 76 019.00 |
VS Prepaid expenses | 1 029.00 | 1 029.00 | | 1 029.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 956 299.00 | 12 659 699.00 | 1 296 600.00 | 13 956 299.00 |
VW VAT | 2 189 473.00 | 1 993 473.00 | 196 000.00 | 2 189 473.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 324 714.00 | 13 128 714.00 | 196 000.00 | 13 324 714.00 |
