| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 14 646.00 | 14 646.00 | | 14 646.00 |
AJ Other Intangible Assets | 472 592.00 | 287 592.00 | 185 000.00 | 472 592.00 |
AT Other tangible assets | 30 149.00 | 19 878.00 | 10 271.00 | 30 149.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 517 417.00 | 322 116.00 | 195 301.00 | 517 417.00 |
BX Customers and related accounts | 119 378.00 | | 119 378.00 | 119 378.00 |
BZ Other receivables | 6 250.00 | | 6 250.00 | 6 250.00 |
CF Cash and cash equivalents | 328 061.00 | | 328 061.00 | 328 061.00 |
CH Prepaid expenses | 637.00 | | 637.00 | 637.00 |
CJ TOTAL (II) | 454 326.00 | | 454 326.00 | 454 326.00 |
CO Grand total (0 to V) | 971 743.00 | 322 116.00 | 649 627.00 | 971 743.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DF Regulated reserves (1) | 7 347.00 | 7 347.00 | | 7 347.00 |
DG Other reserves | 278 500.00 | 278 500.00 | | 278 500.00 |
DH Retained earnings | 128 031.00 | 101 939.00 | | 128 031.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 925.00 | 26 093.00 | | 9 925.00 |
DL TOTAL (I) | 440 304.00 | 430 379.00 | | 440 304.00 |
DP Provisions for Risks | | 8 930.00 | | |
DQ Provisions for Expenses | 51 978.00 | 101 120.00 | | 51 978.00 |
DR TOTAL (IV) | 51 978.00 | 110 050.00 | | 51 978.00 |
DU Loans and Debts from Credit Institutions (3) | 154.00 | 177.00 | | 154.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 404.00 | 5 747.00 | | 6 404.00 |
DX Trade payables and related accounts | 72 744.00 | 18 839.00 | | 72 744.00 |
DY Tax and social security liabilities | 78 043.00 | 93 777.00 | | 78 043.00 |
EC TOTAL (IV) | 157 345.00 | 118 540.00 | | 157 345.00 |
EE Grand total (I to V) | 649 627.00 | 658 969.00 | | 649 627.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 419 175.00 | | 419 175.00 | 419 175.00 |
FJ Net sales | 419 175.00 | | 419 175.00 | 419 175.00 |
FO Operating subsidies | | | 2 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 78 442.00 | |
FR Total operating income (I) | | | 499 617.00 | |
FW Other purchases and external expenses | | | 207 151.00 | |
FX Taxes, duties, and similar payments | | | 7 323.00 | |
FY Salaries and Wages | | | 189 375.00 | |
FZ Social Security Contributions | | | 80 839.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 604.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GF Total Operating Expenses (II) | | | 488 291.00 | |
GG - OPERATING RESULT (I - II) | | | 11 326.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 326.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 7.00 | 2.00 | | 7.00 |
HB Exceptional income from capital transactions | 1 400.00 | | | 1 400.00 |
HD Total exceptional income (VII) | 1 407.00 | 2.00 | | 1 407.00 |
HE Exceptional expenses on management operations | 1 056.00 | 1 630.00 | | 1 056.00 |
HH Total exceptional expenses (VIII) | 1 055.00 | 1 630.00 | | 1 055.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 352.00 | -1 628.00 | | 352.00 |
HK Income tax | 1 752.00 | 4 605.00 | | 1 752.00 |
HL TOTAL REVENUE (I + III + V + VII) | 501 024.00 | 444 153.00 | | 501 024.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 491 099.00 | 418 061.00 | | 491 099.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 925.00 | 26 093.00 | | 9 925.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 325 811.00 | 3 604.00 | 7 299.00 | 325 811.00 |
PE DEPRECIATION Total including other intangible assets | 302 238.00 | | | 302 238.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 23 573.00 | 3 604.00 | 7 299.00 | 23 573.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 110 050.00 | | 58 072.00 | 110 050.00 |
6T Receivables | 7 500.00 | | 7 500.00 | 7 500.00 |
7B Total provisions for depreciation | 7 500.00 | | 7 500.00 | 7 500.00 |
7C Grand total | 117 550.00 | | 65 572.00 | 117 550.00 |
| |
| 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 | 6 404.00 | 6 404.00 | | 6 404.00 |
8B Suppliers and Related Accounts | 72 744.00 | 72 744.00 | | 72 744.00 |
8D Social Security and Other Social Organizations | 78 043.00 | 78 043.00 | | 78 043.00 |
UT Other financial assets | 30.00 | | 30.00 | 30.00 |
VG Loans with a maturity of up to one year at origin | 154.00 | 154.00 | | 154.00 |
VS Prepaid expenses | 126 265.00 | 126 265.00 | | 126 265.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 126 295.00 | 126 265.00 | 30.00 | 126 295.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 157 345.00 | 157 345.00 | | 157 345.00 |
