| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 79 918.00 | 79 918.00 | | 79 918.00 |
AT Other tangible assets | 9 939.00 | 9 939.00 | | 9 939.00 |
BH Other financial assets | 28.00 | | 28.00 | 28.00 |
BJ TOTAL (I) | 129 885.00 | 89 857.00 | 40 028.00 | 129 885.00 |
BX Customers and related accounts | 52 762.00 | 4 616.00 | 48 146.00 | 52 762.00 |
BZ Other receivables | 33 709.00 | | 33 709.00 | 33 709.00 |
CF Cash and cash equivalents | 536 984.00 | | 536 984.00 | 536 984.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 623 454.00 | 4 616.00 | 618 839.00 | 623 454.00 |
CO Grand total (0 to V) | 753 339.00 | 94 472.00 | 658 867.00 | 753 339.00 |
CU Other investments | 40 000.00 | | 40 000.00 | 40 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 123 500.00 | 123 500.00 | | 123 500.00 |
DB Share, merger, contribution premiums, etc. | 233 888.00 | 233 888.00 | | 233 888.00 |
DD Legal reserve (1) | 12 350.00 | 12 350.00 | | 12 350.00 |
DF Regulated reserves (1) | 225.00 | 225.00 | | 225.00 |
DG Other reserves | | 3 716.00 | | |
DH Retained earnings | 8 299.00 | | | 8 299.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 106 305.00 | 102 083.00 | | 106 305.00 |
DL TOTAL (I) | 484 567.00 | 475 762.00 | | 484 567.00 |
DR TOTAL (IV) | | 1.00 | | |
DX Trade payables and related accounts | 87 097.00 | 81 785.00 | | 87 097.00 |
DY Tax and social security liabilities | 3 043.00 | 457.00 | | 3 043.00 |
EA Other liabilities | 84 160.00 | 43 321.00 | | 84 160.00 |
EC TOTAL (IV) | 174 300.00 | 125 563.00 | | 174 300.00 |
EE Grand total (I to V) | 658 867.00 | 601 325.00 | | 658 867.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 11 523.00 | 29 996.00 | 41 520.00 | 11 523.00 |
FJ Net sales | 11 523.00 | 29 996.00 | 41 520.00 | 11 523.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 615.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 43 137.00 | |
FW Other purchases and external expenses | | | 29 515.00 | |
FX Taxes, duties, and similar payments | | | 751.00 | |
FZ Social Security Contributions | | | | |
GC Operating Expenses - Current Assets: Provisions | | | 2 582.00 | |
GE Other Expenses | | | 1 833.00 | |
GF Total Operating Expenses (II) | | | 34 681.00 | |
GG - OPERATING RESULT (I - II) | | | 8 456.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 000.00 | |
GN Positive exchange differences | | | 125.00 | |
GP Total financial income (V) | | | 100 125.00 | |
GS Negative differences of foreign exchange | | | 58.00 | |
GU Total financial expenses (VI) | | | 58.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 100 067.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 108 523.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 218.00 | | | 2 218.00 |
HL TOTAL REVENUE (I + III + V + VII) | 143 262.00 | 150 341.00 | | 143 262.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 36 957.00 | 48 258.00 | | 36 957.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 106 305.00 | 102 083.00 | | 106 305.00 |
| |
| 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 | 129 885.00 | | | 129 885.00 |
I3 DECREASES Total Financial Fixed Assets | | | 40 028.00 | |
I4 DECREASES Grand Total | | | 129 885.00 | |
IO DECREASES Total including other intangible assets | | | 79 918.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 939.00 | |
KD ACQUISITIONS Total including other intangible assets | 79 918.00 | | | 79 918.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 939.00 | | | 9 939.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 40 028.00 | | | 40 028.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 89 857.00 | | | 89 857.00 |
PE DEPRECIATION Total including other intangible assets | 79 918.00 | | | 79 918.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 939.00 | | | 9 939.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 3 649.00 | 2 582.00 | 1 615.00 | 3 649.00 |
7B Total provisions for depreciation | 3 649.00 | 2 582.00 | 1 615.00 | 3 649.00 |
7C Grand total | 3 649.00 | 2 582.00 | 1 615.00 | 3 649.00 |
| |
| 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 | 87 097.00 | 87 097.00 | | 87 097.00 |
8D Social Security and Other Social Organizations | 366.00 | 366.00 | | 366.00 |
8E Income Taxes | 2 218.00 | 2 218.00 | | 2 218.00 |
8K Other liabilities (including liabilities related to repo transactions) | 84 160.00 | 84 160.00 | | 84 160.00 |
UT Other financial assets | 28.00 | | 28.00 | 28.00 |
UX Other trade receivables | 52 226.00 | 52 226.00 | | 52 226.00 |
VA Doubtful or disputed receivables | 536.00 | | 536.00 | 536.00 |
VB VAT | 30 598.00 | 30 598.00 | | 30 598.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 111.00 | 3 111.00 | | 3 111.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 86 499.00 | 85 935.00 | 564.00 | 86 499.00 |
VW VAT | 459.00 | 459.00 | | 459.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 174 300.00 | 174 300.00 | | 174 300.00 |
