| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 50 000.00 | | 50 000.00 | 50 000.00 |
AT Other tangible assets | 2 862.00 | 2 228.00 | 634.00 | 2 862.00 |
BJ TOTAL (I) | 301 255.00 | 2 228.00 | 299 027.00 | 301 255.00 |
BZ Other receivables | 115 688.00 | | 115 688.00 | 115 688.00 |
CF Cash and cash equivalents | 1 211 214.00 | | 1 211 214.00 | 1 211 214.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 1 326 903.00 | | 1 326 903.00 | 1 326 903.00 |
CO Grand total (0 to V) | 1 628 158.00 | 2 228.00 | 1 625 930.00 | 1 628 158.00 |
CU Other investments | 248 393.00 | | 248 393.00 | 248 393.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 196 304.00 | 967 163.00 | | 196 304.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 166 675.00 | 229 141.00 | | 166 675.00 |
DL TOTAL (I) | 406 979.00 | 1 240 304.00 | | 406 979.00 |
DV Miscellaneous Loans and Financial Debts (4) | 613 001.00 | 492.00 | | 613 001.00 |
DY Tax and social security liabilities | 266 305.00 | 208 882.00 | | 266 305.00 |
EA Other liabilities | 339 644.00 | 322 915.00 | | 339 644.00 |
EC TOTAL (IV) | 1 218 951.00 | 532 289.00 | | 1 218 951.00 |
EE Grand total (I to V) | 1 625 930.00 | 1 772 594.00 | | 1 625 930.00 |
EG Accrued income and payables due within one year | 1 218 951.00 | 532 289.00 | | 1 218 951.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 109 798.00 | | 109 798.00 | 109 798.00 |
FJ Net sales | 109 798.00 | | 109 798.00 | 109 798.00 |
FO Operating subsidies | | | | |
FR Total operating income (I) | | | 109 798.00 | |
FW Other purchases and external expenses | | | 36 592.00 | |
FX Taxes, duties, and similar payments | | | 78 133.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | 115 630.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 410.00 | |
GF Total Operating Expenses (II) | | | 230 764.00 | |
GG - OPERATING RESULT (I - II) | | | -120 966.00 | |
GH Attributed profit or transferred loss (III) | | | 1 134 119.00 | |
GI Supported loss or transferred profit (IV) | | | 792 817.00 | |
GL Other interest and similar income | | | 1 001.00 | |
GP Total financial income (V) | | | 1 001.00 | |
GR Interest and similar expenses | | | 533.00 | |
GU Total financial expenses (VI) | | | 533.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 468.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 220 804.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 115 630.00 | 52 234.00 | | 115 630.00 |
HB Exceptional income from capital transactions | | 140 257.00 | | |
HD Total exceptional income (VII) | | 140 257.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 140 257.00 | | |
HK Income tax | 54 129.00 | 33 098.00 | | 54 129.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 244 918.00 | 1 091 037.00 | | 1 244 918.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 078 243.00 | 861 896.00 | | 1 078 243.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 166 675.00 | 229 141.00 | | 166 675.00 |
| |
| 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 | 301 255.00 | | | 301 255.00 |
I3 DECREASES Total Financial Fixed Assets | | | 248 393.00 | |
I4 DECREASES Grand Total | | | 301 255.00 | |
IO DECREASES Total including other intangible assets | | | 50 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 862.00 | |
KD ACQUISITIONS Total including other intangible assets | 50 000.00 | | | 50 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 862.00 | | | 2 862.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 248 393.00 | | | 248 393.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 818.00 | 410.00 | | 1 818.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 818.00 | 410.00 | | 1 818.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8D Social Security and Other Social Organizations | 243 807.00 | 243 807.00 | | 243 807.00 |
8E Income Taxes | 22 498.00 | 22 498.00 | | 22 498.00 |
8K Other liabilities (including liabilities related to repo transactions) | 339 644.00 | 339 644.00 | | 339 644.00 |
VI Group and Associates | 613 001.00 | 613 001.00 | | 613 001.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 115 688.00 | 115 688.00 | | 115 688.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 115 688.00 | 115 688.00 | | 115 688.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 218 951.00 | 1 218 951.00 | | 1 218 951.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 78 133.00 | 17 267.00 | | 78 133.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 13 340.00 | 11 580.00 | | 13 340.00 |
ST Other accounts | 6 075.00 | 5 117.00 | | 6 075.00 |
XQ Rental, rental and co-ownership charges | 1 012.00 | 1 010.00 | | 1 012.00 |
YT Subcontracting | 16 164.00 | 2 699.00 | | 16 164.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 78 133.00 | 17 267.00 | | 78 133.00 |
ZE Dividends | 1 000 000.00 | | | 1 000 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 36 592.00 | 20 406.00 | | 36 592.00 |
