| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 89 700.00 | | 89 700.00 | 89 700.00 |
AT Other tangible assets | 916.00 | 916.00 | | 916.00 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 160 616.00 | 916.00 | 159 700.00 | 160 616.00 |
BX Customers and related accounts | 18 000.00 | | 18 000.00 | 18 000.00 |
BZ Other receivables | 6 498.00 | | 6 498.00 | 6 498.00 |
CF Cash and cash equivalents | 3 039.00 | | 3 039.00 | 3 039.00 |
CJ TOTAL (II) | 27 536.00 | | 27 536.00 | 27 536.00 |
CO Grand total (0 to V) | 188 152.00 | 916.00 | 187 236.00 | 188 152.00 |
CU Other investments | 70 000.00 | | 70 000.00 | 70 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 90 200.00 | 90 200.00 | | 90 200.00 |
DD Legal reserve (1) | 9 020.00 | 9 020.00 | | 9 020.00 |
DG Other reserves | 69 233.00 | 81 087.00 | | 69 233.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 049.00 | -11 854.00 | | 1 049.00 |
DL TOTAL (I) | 169 503.00 | 168 453.00 | | 169 503.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 224.00 | 6 021.00 | | 6 224.00 |
DX Trade payables and related accounts | 7 908.00 | 7 527.00 | | 7 908.00 |
DY Tax and social security liabilities | 3 602.00 | 95.00 | | 3 602.00 |
EC TOTAL (IV) | 17 734.00 | 13 643.00 | | 17 734.00 |
EE Grand total (I to V) | 187 236.00 | 182 096.00 | | 187 236.00 |
EG Accrued income and payables due within one year | 17 734.00 | 13 643.00 | | 17 734.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 19 223.00 | | 19 223.00 | 19 223.00 |
FJ Net sales | 19 223.00 | | 19 223.00 | 19 223.00 |
FO Operating subsidies | | | 1 334.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 95.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 20 655.00 | |
FW Other purchases and external expenses | | | 17 405.00 | |
FX Taxes, duties, and similar payments | | | 932.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 257.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 18 596.00 | |
GG - OPERATING RESULT (I - II) | | | 2 059.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 059.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 95.00 | | | 95.00 |
HE Exceptional expenses on management operations | | 15 494.00 | | |
HF Exceptional expenses on capital transactions | 1 010.00 | | | 1 010.00 |
HH Total exceptional expenses (VIII) | 1 010.00 | 15 494.00 | | 1 010.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 010.00 | -15 494.00 | | -1 010.00 |
HL TOTAL REVENUE (I + III + V + VII) | 20 655.00 | 12 000.00 | | 20 655.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 605.00 | 23 854.00 | | 19 605.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 049.00 | -11 854.00 | | 1 049.00 |
| |
| 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 | 166 806.00 | | | 166 806.00 |
I3 DECREASES Total Financial Fixed Assets | | 30.00 | 70 000.00 | |
I4 DECREASES Grand Total | | 6 190.00 | 160 616.00 | |
IO DECREASES Total including other intangible assets | | | 89 700.00 | |
IY DECREASES Total Tangible Fixed Assets | | 6 160.00 | 916.00 | |
KD ACQUISITIONS Total including other intangible assets | 89 700.00 | | | 89 700.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 076.00 | | | 7 076.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 70 030.00 | | | 70 030.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 839.00 | 257.00 | 5 181.00 | 5 839.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 839.00 | 257.00 | 5 181.00 | 5 839.00 |
| |
| 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 | 7 908.00 | 7 908.00 | | 7 908.00 |
UX Other trade receivables | 18 000.00 | 18 000.00 | | 18 000.00 |
VB VAT | 4 654.00 | 4 654.00 | | 4 654.00 |
VC Group and associates | 1 844.00 | 1 844.00 | | 1 844.00 |
VI Group and Associates | 6 224.00 | 6 224.00 | | 6 224.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 498.00 | 24 498.00 | | 24 498.00 |
VW VAT | 3 602.00 | 3 602.00 | | 3 602.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 734.00 | 17 734.00 | | 17 734.00 |
