| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 40 000.00 | 6 612.00 | 33 388.00 | 40 000.00 |
AP Buildings | 42 000.00 | | 42 000.00 | 42 000.00 |
AT Other tangible assets | 69 953.00 | 43 858.00 | 26 094.00 | 69 953.00 |
BH Other financial assets | 700.00 | | 700.00 | 700.00 |
BJ TOTAL (I) | 745 548.00 | 50 470.00 | 695 078.00 | 745 548.00 |
BX Customers and related accounts | 88 191.00 | | 88 191.00 | 88 191.00 |
BZ Other receivables | 3 437 220.00 | | 3 437 220.00 | 3 437 220.00 |
CF Cash and cash equivalents | 210 322.00 | | 210 322.00 | 210 322.00 |
CH Prepaid expenses | 4 017.00 | | 4 017.00 | 4 017.00 |
CJ TOTAL (II) | 3 739 750.00 | | 3 739 750.00 | 3 739 750.00 |
CO Grand total (0 to V) | 4 485 298.00 | 50 470.00 | 4 434 828.00 | 4 485 298.00 |
CP Shares due in less than one year | 700.00 | | | 700.00 |
CU Other investments | 592 896.00 | | 592 896.00 | 592 896.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 16 000.00 | 16 000.00 | | 16 000.00 |
DD Legal reserve (1) | 1 600.00 | 1 600.00 | | 1 600.00 |
DH Retained earnings | 4 645 922.00 | 4 845 055.00 | | 4 645 922.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -378 180.00 | -199 133.00 | | -378 180.00 |
DL TOTAL (I) | 4 285 342.00 | 4 663 522.00 | | 4 285 342.00 |
DU Loans and Debts from Credit Institutions (3) | 101.00 | 10 559.00 | | 101.00 |
DV Miscellaneous Loans and Financial Debts (4) | 78 156.00 | 56 328.00 | | 78 156.00 |
DX Trade payables and related accounts | 2 636.00 | 9 731.00 | | 2 636.00 |
DY Tax and social security liabilities | 68 593.00 | 63 684.00 | | 68 593.00 |
EC TOTAL (IV) | 149 486.00 | 140 302.00 | | 149 486.00 |
EE Grand total (I to V) | 4 434 828.00 | 4 803 824.00 | | 4 434 828.00 |
EG Accrued income and payables due within one year | 149 486.00 | 140 302.00 | | 149 486.00 |
EI Including equity loans | 78 156.00 | | | 78 156.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 70 333.00 | | 70 333.00 | 70 333.00 |
FJ Net sales | 70 333.00 | | 70 333.00 | 70 333.00 |
FQ Other income | | | 931.00 | |
FR Total operating income (I) | | | 71 263.00 | |
FW Other purchases and external expenses | | | 117 395.00 | |
FX Taxes, duties, and similar payments | | | 1 862.00 | |
FY Salaries and Wages | | | 178 403.00 | |
FZ Social Security Contributions | | | 144 746.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 604.00 | |
GE Other Expenses | | | 90.00 | |
GF Total Operating Expenses (II) | | | 447 100.00 | |
GG - OPERATING RESULT (I - II) | | | -375 837.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 8 101.00 | |
GP Total financial income (V) | | | 8 101.00 | |
GR Interest and similar expenses | | | 1 183.00 | |
GU Total financial expenses (VI) | | | 1 183.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 918.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -368 918.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 21 802.00 | | |
HD Total exceptional income (VII) | | 21 802.00 | | |
HE Exceptional expenses on management operations | 8 762.00 | 5 347.00 | | 8 762.00 |
HF Exceptional expenses on capital transactions | 500.00 | 21 264.00 | | 500.00 |
HH Total exceptional expenses (VIII) | 9 262.00 | 26 611.00 | | 9 262.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -9 262.00 | -4 810.00 | | -9 262.00 |
HK Income tax | 1 049.00 | | | 1 049.00 |
HL TOTAL REVENUE (I + III + V + VII) | 79 365.00 | 288 863.00 | | 79 365.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 457 545.00 | 487 996.00 | | 457 545.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -378 180.00 | -199 133.00 | | -378 180.00 |
HP References: Equipment leasing | 16 414.00 | 25 142.00 | | 16 414.00 |
| |
| 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 | 740 820.00 | | 5 228.00 | 740 820.00 |
I3 DECREASES Total Financial Fixed Assets | | 500.00 | 593 596.00 | |
I4 DECREASES Grand Total | | 500.00 | 745 548.00 | |
IO DECREASES Total including other intangible assets | | | 40 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 111 953.00 | |
KD ACQUISITIONS Total including other intangible assets | 40 000.00 | | | 40 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 107 124.00 | | 4 828.00 | 107 124.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 593 696.00 | | 400.00 | 593 696.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 45 866.00 | 4 604.00 | | 45 866.00 |
PE DEPRECIATION Total including other intangible assets | 5 280.00 | 1 332.00 | | 5 280.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 40 586.00 | 3 272.00 | | 40 586.00 |
| |
| 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 | 2 636.00 | 2 636.00 | | 2 636.00 |
8C Staff and Related Accounts | 10 112.00 | 10 112.00 | | 10 112.00 |
8D Social Security and Other Social Organizations | 34 704.00 | 34 704.00 | | 34 704.00 |
8E Income Taxes | 1 049.00 | 1 049.00 | | 1 049.00 |
UT Other financial assets | 700.00 | 700.00 | | 700.00 |
UX Other trade receivables | 88 191.00 | 88 191.00 | | 88 191.00 |
VB VAT | 3 337.00 | 3 337.00 | | 3 337.00 |
VC Group and associates | 3 433 458.00 | 3 433 458.00 | | 3 433 458.00 |
VG Loans with a maturity of up to one year at origin | 101.00 | 101.00 | | 101.00 |
VI Group and Associates | 78 156.00 | 78 156.00 | | 78 156.00 |
VQ Other Taxes, Duties, and Similar Debts | 768.00 | 768.00 | | 768.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 425.00 | 425.00 | | 425.00 |
VS Prepaid expenses | 4 017.00 | 4 017.00 | | 4 017.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 530 128.00 | 3 530 128.00 | | 3 530 128.00 |
VW VAT | 23 010.00 | 23 010.00 | | 23 010.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 149 486.00 | 149 486.00 | | 149 486.00 |
