| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 26 643.00 | 11 653.00 | 14 990.00 | 26 643.00 |
AH Goodwill | 125 000.00 | | 125 000.00 | 125 000.00 |
AR Technical installations, industrial equipment and tools | 50 000.00 | 20 019.00 | 29 981.00 | 50 000.00 |
AT Other tangible assets | 59 763.00 | 41 097.00 | 18 666.00 | 59 763.00 |
BB Receivables related to investments | 205 000.00 | | 205 000.00 | 205 000.00 |
BH Other financial assets | 2 745.00 | | 2 745.00 | 2 745.00 |
BJ TOTAL (I) | 1 961 856.00 | 72 770.00 | 1 889 087.00 | 1 961 856.00 |
BX Customers and related accounts | 38 519.00 | | 38 519.00 | 38 519.00 |
BZ Other receivables | 1 904.00 | | 1 904.00 | 1 904.00 |
CF Cash and cash equivalents | 77 656.00 | | 77 656.00 | 77 656.00 |
CH Prepaid expenses | 743.00 | | 743.00 | 743.00 |
CJ TOTAL (II) | 118 822.00 | | 118 822.00 | 118 822.00 |
CO Grand total (0 to V) | 2 080 678.00 | 72 770.00 | 2 007 909.00 | 2 080 678.00 |
CU Other investments | 1 492 705.00 | | 1 492 705.00 | 1 492 705.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 820 000.00 | 820 000.00 | | 820 000.00 |
DD Legal reserve (1) | 82 000.00 | 82 000.00 | | 82 000.00 |
DG Other reserves | 1 047 526.00 | 1 047 451.00 | | 1 047 526.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 605.00 | 75.00 | | 5 605.00 |
DL TOTAL (I) | 1 955 131.00 | 1 949 526.00 | | 1 955 131.00 |
DU Loans and Debts from Credit Institutions (3) | 12 943.00 | 20 986.00 | | 12 943.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 228.00 | 1 138.00 | | 1 228.00 |
DX Trade payables and related accounts | 7 943.00 | 9 208.00 | | 7 943.00 |
DY Tax and social security liabilities | 30 665.00 | 27 408.00 | | 30 665.00 |
EC TOTAL (IV) | 52 778.00 | 58 741.00 | | 52 778.00 |
EE Grand total (I to V) | 2 007 909.00 | 2 008 266.00 | | 2 007 909.00 |
EG Accrued income and payables due within one year | 47 981.00 | 45 803.00 | | 47 981.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 166 516.00 | | 166 516.00 | 166 516.00 |
FJ Net sales | 166 516.00 | | 166 516.00 | 166 516.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 490.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 175 006.00 | |
FW Other purchases and external expenses | | | 23 739.00 | |
FX Taxes, duties, and similar payments | | | 3 302.00 | |
FY Salaries and Wages | | | 85 172.00 | |
FZ Social Security Contributions | | | 34 938.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 16 955.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 164 107.00 | |
GG - OPERATING RESULT (I - II) | | | 10 899.00 | |
GL Other interest and similar income | | | 43.00 | |
GM Reversals of provisions and transfers of expenses | | | 2 399.00 | |
GP Total financial income (V) | | | 2 441.00 | |
GR Interest and similar expenses | | | 234.00 | |
GU Total financial expenses (VI) | | | 234.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 207.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 107.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 8 490.00 | 10 402.00 | | 8 490.00 |
A3 TOTAL ASSETS | | 11 229.00 | | |
HF Exceptional expenses on capital transactions | 4 000.00 | | | 4 000.00 |
HH Total exceptional expenses (VIII) | 4 000.00 | | | 4 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 000.00 | | | -4 000.00 |
HK Income tax | 3 502.00 | 1 814.00 | | 3 502.00 |
HL TOTAL REVENUE (I + III + V + VII) | 177 447.00 | 166 505.00 | | 177 447.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 171 843.00 | 166 430.00 | | 171 843.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 605.00 | 75.00 | | 5 605.00 |
| |
| 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 | 1 965 856.00 | | | 1 965 856.00 |
I3 DECREASES Total Financial Fixed Assets | | 4 000.00 | 1 700 450.00 | |
I4 DECREASES Grand Total | | 4 000.00 | 1 961 856.00 | |
IO DECREASES Total including other intangible assets | | | 151 643.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 109 763.00 | |
KD ACQUISITIONS Total including other intangible assets | 151 643.00 | | | 151 643.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 109 763.00 | | | 109 763.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 704 450.00 | | | 1 704 450.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 55 814.00 | 16 955.00 | | 55 814.00 |
PE DEPRECIATION Total including other intangible assets | 9 985.00 | 1 668.00 | | 9 985.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 45 829.00 | 15 288.00 | | 45 829.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 1 176.00 | 1 176.00 | | 1 176.00 |
8B Suppliers and Related Accounts | 7 943.00 | 7 943.00 | | 7 943.00 |
8D Social Security and Other Social Organizations | 12 519.00 | 12 519.00 | | 12 519.00 |
8E Income Taxes | 1 689.00 | 1 689.00 | | 1 689.00 |
UL Receivables related to investments | 205 000.00 | | 205 000.00 | 205 000.00 |
UT Other financial assets | 2 745.00 | | 2 745.00 | 2 745.00 |
UX Other trade receivables | 38 519.00 | 38 519.00 | | 38 519.00 |
VB VAT | 1 904.00 | 1 904.00 | | 1 904.00 |
VG Loans with a maturity of up to one year at origin | 4.00 | 4.00 | | 4.00 |
VH Loans with a maturity of more than one year at origin | 12 938.00 | 8 141.00 | 4 797.00 | 12 938.00 |
VI Group and Associates | 52.00 | 52.00 | | 52.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 426.00 | 4 426.00 | | 4 426.00 |
VS Prepaid expenses | 743.00 | 743.00 | | 743.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 248 911.00 | 41 166.00 | 207 745.00 | 248 911.00 |
VW VAT | 12 031.00 | 12 031.00 | | 12 031.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 52 778.00 | 47 981.00 | 4 797.00 | 52 778.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | | | 1.00 |
