| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 770.00 | 1 093.00 | 677.00 | 1 770.00 |
AH Goodwill | 257 900.00 | | 257 900.00 | 257 900.00 |
AT Other tangible assets | 4 857.00 | 1 857.00 | 2 999.00 | 4 857.00 |
BH Other financial assets | 169.00 | | 169.00 | 169.00 |
BJ TOTAL (I) | 264 696.00 | 2 950.00 | 261 745.00 | 264 696.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 122 780.00 | | 122 780.00 | 122 780.00 |
CH Prepaid expenses | 146.00 | | 146.00 | 146.00 |
CJ TOTAL (II) | 122 925.00 | | 122 925.00 | 122 925.00 |
CO Grand total (0 to V) | 387 621.00 | 2 950.00 | 384 671.00 | 387 621.00 |
CP Shares due in less than one year | 169.00 | | | 169.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 500.00 | -1 500.00 | | 3 500.00 |
DD Legal reserve (1) | 350.00 | 500.00 | | 350.00 |
DG Other reserves | 120 000.00 | 55 500.00 | | 120 000.00 |
DH Retained earnings | 3 870.00 | -60 500.00 | | 3 870.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 107.00 | 58 473.00 | | 24 107.00 |
DL TOTAL (I) | 151 827.00 | 52 473.00 | | 151 827.00 |
DU Loans and Debts from Credit Institutions (3) | 135 204.00 | -32 397.00 | | 135 204.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25 488.00 | 47 138.00 | | 25 488.00 |
DX Trade payables and related accounts | 146.00 | 1 273.00 | | 146.00 |
DY Tax and social security liabilities | 47 004.00 | 15 690.00 | | 47 004.00 |
EA Other liabilities | 25 000.00 | 10 000.00 | | 25 000.00 |
EC TOTAL (IV) | 232 844.00 | 41 704.00 | | 232 844.00 |
EE Grand total (I to V) | 384 671.00 | 94 178.00 | | 384 671.00 |
EG Accrued income and payables due within one year | 232 844.00 | 41 704.00 | | 232 844.00 |
EI Including equity loans | 25 488.00 | | | 25 488.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 135 769.00 | |
FJ Net sales | | | 135 769.00 | |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 135 777.00 | |
FW Other purchases and external expenses | | | 33 127.00 | |
FX Taxes, duties, and similar payments | | | 8 551.00 | |
FY Salaries and Wages | | | 48 080.00 | |
FZ Social Security Contributions | | | 12 052.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 807.00 | |
GB Operating Expenses - Provisions | | | 2 209.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 105 829.00 | |
GG - OPERATING RESULT (I - II) | | | 29 948.00 | |
GR Interest and similar expenses | | | 1 519.00 | |
GU Total financial expenses (VI) | | | 1 519.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 519.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 28 429.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 68.00 | | | 68.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -68.00 | | | -68.00 |
HK Income tax | 4 254.00 | 18 396.00 | | 4 254.00 |
HL TOTAL REVENUE (I + III + V + VII) | 135 777.00 | 179 360.00 | | 135 777.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 111 670.00 | 120 887.00 | | 111 670.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 24 107.00 | 58 473.00 | | 24 107.00 |
| |
| 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 | 6 627.00 | | 258 069.00 | 6 627.00 |
I3 DECREASES Total Financial Fixed Assets | | | 169.00 | |
IO DECREASES Total including other intangible assets | | | 259 670.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 857.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 770.00 | | 257 900.00 | 1 770.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 857.00 | | | 4 857.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 169.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 741.00 | 2 209.00 | | 741.00 |
PE DEPRECIATION Total including other intangible assets | 503.00 | 590.00 | | 503.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 238.00 | 1 619.00 | | 238.00 |
| |
| 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 | 146.00 | 146.00 | | 146.00 |
8C Staff and Related Accounts | 4 330.00 | 4 330.00 | | 4 330.00 |
8D Social Security and Other Social Organizations | 36 568.00 | 36 568.00 | | 36 568.00 |
8E Income Taxes | 5 634.00 | 5 634.00 | | 5 634.00 |
8K Other liabilities (including liabilities related to repo transactions) | 25 000.00 | 25 000.00 | | 25 000.00 |
UT Other financial assets | 169.00 | 169.00 | | 169.00 |
VH Loans with a maturity of more than one year at origin | 135 204.00 | 135 204.00 | | 135 204.00 |
VI Group and Associates | 25 488.00 | 25 488.00 | | 25 488.00 |
VJ Loans taken out during the year | 235 050.00 | | | 235 050.00 |
VK Loans repaid during the year | 67 437.00 | | | 67 437.00 |
VQ Other Taxes, Duties, and Similar Debts | 472.00 | 472.00 | | 472.00 |
VS Prepaid expenses | 146.00 | 146.00 | | 146.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 315.00 | 315.00 | | 315.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 232 844.00 | 232 844.00 | | 232 844.00 |
