| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 228.00 | 2 228.00 | | 2 228.00 |
AT Other tangible assets | 23 343.00 | 21 062.00 | 2 281.00 | 23 343.00 |
BH Other financial assets | 45.00 | | 45.00 | 45.00 |
BJ TOTAL (I) | 1 901 461.00 | 422 415.00 | 1 479 046.00 | 1 901 461.00 |
BX Customers and related accounts | 65 005.00 | | 65 005.00 | 65 005.00 |
BZ Other receivables | 166 574.00 | 10 000.00 | 156 574.00 | 166 574.00 |
CF Cash and cash equivalents | 486 724.00 | | 486 724.00 | 486 724.00 |
CH Prepaid expenses | 1 712.00 | | 1 712.00 | 1 712.00 |
CJ TOTAL (II) | 720 014.00 | 10 000.00 | 710 014.00 | 720 014.00 |
CO Grand total (0 to V) | 2 621 476.00 | 432 415.00 | 2 189 060.00 | 2 621 476.00 |
CU Other investments | 1 875 845.00 | 399 125.00 | 1 476 720.00 | 1 875 845.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 142 000.00 | 142 000.00 | | 142 000.00 |
DB Share, merger, contribution premiums, etc. | 288 000.00 | 288 000.00 | | 288 000.00 |
DD Legal reserve (1) | 14 200.00 | 14 200.00 | | 14 200.00 |
DG Other reserves | 1 904 154.00 | 1 944 154.00 | | 1 904 154.00 |
DH Retained earnings | -377 536.00 | | | -377 536.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 195 763.00 | -377 536.00 | | 195 763.00 |
DL TOTAL (I) | 2 166 581.00 | 2 010 818.00 | | 2 166 581.00 |
DU Loans and Debts from Credit Institutions (3) | 101.00 | 195.00 | | 101.00 |
DX Trade payables and related accounts | 11 095.00 | 19 210.00 | | 11 095.00 |
DY Tax and social security liabilities | 10 446.00 | 67 715.00 | | 10 446.00 |
EA Other liabilities | | 118.00 | | |
EB Prepaid income (2) | 838.00 | 969.00 | | 838.00 |
EC TOTAL (IV) | 22 480.00 | 88 207.00 | | 22 480.00 |
EE Grand total (I to V) | 2 189 060.00 | 2 099 025.00 | | 2 189 060.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 101.00 | 195.00 | | 101.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 302 100.00 | | 302 100.00 | 302 100.00 |
FJ Net sales | 302 100.00 | | 302 100.00 | 302 100.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 55 233.00 | |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 357 343.00 | |
FW Other purchases and external expenses | | | 284 310.00 | |
FX Taxes, duties, and similar payments | | | 1 673.00 | |
FY Salaries and Wages | | | 51 603.00 | |
FZ Social Security Contributions | | | 14 998.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 717.00 | |
GE Other Expenses | | | 952.00 | |
GF Total Operating Expenses (II) | | | 355 253.00 | |
GG - OPERATING RESULT (I - II) | | | 2 090.00 | |
GL Other interest and similar income | | | 197 963.00 | |
GP Total financial income (V) | | | 197 963.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 197 963.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 200 053.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 20.00 | | |
HH Total exceptional expenses (VIII) | | 20.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -20.00 | | |
HK Income tax | 4 290.00 | 11 750.00 | | 4 290.00 |
HL TOTAL REVENUE (I + III + V + VII) | 555 306.00 | 425 063.00 | | 555 306.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 359 543.00 | 802 599.00 | | 359 543.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 195 763.00 | -377 536.00 | | 195 763.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 420 698.00 | 1 717.00 | | 420 698.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 228.00 | | | 2 228.00 |
PE DEPRECIATION Total including other intangible assets | 19 345.00 | 1 717.00 | | 19 345.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 399 125.00 | | | 399 125.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 10 947.00 | | 947.00 | 10 947.00 |
7B Total provisions for depreciation | 10 947.00 | | 947.00 | 10 947.00 |
7C Grand total | 10 947.00 | | 947.00 | 10 947.00 |
| |
| 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 | 11 095.00 | 11 095.00 | | 11 095.00 |
8D Social Security and Other Social Organizations | 10 446.00 | 10 446.00 | | 10 446.00 |
8L Deferred income | 838.00 | 838.00 | | 838.00 |
UT Other financial assets | 45.00 | | 45.00 | 45.00 |
VH Loans with a maturity of more than one year at origin | 101.00 | 101.00 | | 101.00 |
VS Prepaid expenses | 233 291.00 | 233 291.00 | | 233 291.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 233 336.00 | 233 291.00 | 45.00 | 233 336.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 480.00 | 22 480.00 | | 22 480.00 |
