| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 794 881.00 | 794 881.00 | | 794 881.00 |
AT Other tangible assets | 1 111.00 | 1 111.00 | | 1 111.00 |
BJ TOTAL (I) | 795 992.00 | 795 992.00 | | 795 992.00 |
BZ Other receivables | 8 567.00 | | 8 567.00 | 8 567.00 |
CF Cash and cash equivalents | 1 230 534.00 | | 1 230 534.00 | 1 230 534.00 |
CH Prepaid expenses | 478.00 | | 478.00 | 478.00 |
CJ TOTAL (II) | 1 239 579.00 | | 1 239 579.00 | 1 239 579.00 |
CN Currency translation adjustments (V) | | | | |
CO Grand total (0 to V) | 2 035 571.00 | 795 992.00 | 1 239 579.00 | 2 035 571.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 100.00 | 38 100.00 | | 38 100.00 |
DD Legal reserve (1) | 3 810.00 | 3 810.00 | | 3 810.00 |
DF Regulated reserves (1) | 12.00 | 12.00 | | 12.00 |
DH Retained earnings | 1 137 722.00 | 1 124 317.00 | | 1 137 722.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 713.00 | 13 405.00 | | 32 713.00 |
DL TOTAL (I) | 1 212 358.00 | 1 179 645.00 | | 1 212 358.00 |
DP Provisions for Risks | | 97 139.00 | | |
DR TOTAL (IV) | | 97 139.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | | 29 497.00 | | |
DX Trade payables and related accounts | 24 613.00 | 16 176.00 | | 24 613.00 |
DY Tax and social security liabilities | 2 608.00 | 2 608.00 | | 2 608.00 |
EB Prepaid income (2) | | 20 481.00 | | |
EC TOTAL (IV) | 27 221.00 | 68 762.00 | | 27 221.00 |
EE Grand total (I to V) | 1 239 579.00 | 1 345 545.00 | | 1 239 579.00 |
EG Accrued income and payables due within one year | 27 221.00 | 68 762.00 | | 27 221.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 20 481.00 | | 20 481.00 | 20 481.00 |
FJ Net sales | 20 481.00 | | 20 481.00 | 20 481.00 |
FQ Other income | | | 66 889.00 | |
FR Total operating income (I) | | | 87 370.00 | |
FW Other purchases and external expenses | | | 19 001.00 | |
FX Taxes, duties, and similar payments | | | 77.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 19 078.00 | |
GG - OPERATING RESULT (I - II) | | | 68 291.00 | |
GM Reversals of provisions and transfers of expenses | | | 97 139.00 | |
GP Total financial income (V) | | | 97 139.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GS Negative differences of foreign exchange | | | 132 718.00 | |
GU Total financial expenses (VI) | | | 132 718.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -35 578.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 713.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 184 509.00 | 145 994.00 | | 184 509.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 151 796.00 | 132 590.00 | | 151 796.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 713.00 | 13 405.00 | | 32 713.00 |
| |
| 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 | 795 992.00 | | | 795 992.00 |
I4 DECREASES Grand Total | | | 795 992.00 | |
IO DECREASES Total including other intangible assets | | | 794 881.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 111.00 | |
KD ACQUISITIONS Total including other intangible assets | 794 881.00 | | | 794 881.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 111.00 | | | 1 111.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 111.00 | | | 1 111.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 111.00 | | | 1 111.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 97 139.00 | | 97 139.00 | 97 139.00 |
7C Grand total | 97 139.00 | | 97 139.00 | 97 139.00 |
UG - Financial | | | 97 139.00 | |
| |
| 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 | 24 613.00 | 24 613.00 | | 24 613.00 |
8D Social Security and Other Social Organizations | 2 608.00 | 2 608.00 | | 2 608.00 |
UX Other trade receivables | | | 567.00 | |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8 567.00 | 8 567.00 | | 8 567.00 |
VS Prepaid expenses | 478.00 | 478.00 | | 478.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 045.00 | 9 045.00 | | 9 045.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 27 221.00 | 27 221.00 | | 27 221.00 |
