| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 45 018.00 | 36 115.00 | 8 903.00 | 45 018.00 |
BD Other fixed assets | 48 900.00 | | 48 900.00 | 48 900.00 |
BJ TOTAL (I) | 983 136.00 | 36 115.00 | 947 021.00 | 983 136.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 1 799 193.00 | | 1 799 193.00 | 1 799 193.00 |
CF Cash and cash equivalents | 757 808.00 | | 757 808.00 | 757 808.00 |
CH Prepaid expenses | 2 960.00 | | 2 960.00 | 2 960.00 |
CJ TOTAL (II) | 2 559 962.00 | | 2 559 962.00 | 2 559 962.00 |
CO Grand total (0 to V) | 3 543 098.00 | 36 115.00 | 3 506 982.00 | 3 543 098.00 |
CR Shares due in more than one year | 1 428 123.00 | | | 1 428 123.00 |
CU Other investments | 889 218.00 | | 889 218.00 | 889 218.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 272 320.00 | 272 320.00 | | 272 320.00 |
DB Share, merger, contribution premiums, etc. | 179 806.00 | 179 805.00 | | 179 806.00 |
DD Legal reserve (1) | 27 232.00 | 27 232.00 | | 27 232.00 |
DG Other reserves | 1 421 080.00 | 1 651 376.00 | | 1 421 080.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 173 136.00 | 77 839.00 | | 173 136.00 |
DL TOTAL (I) | 2 073 574.00 | 2 208 574.00 | | 2 073 574.00 |
DU Loans and Debts from Credit Institutions (3) | 281 030.00 | 353 836.00 | | 281 030.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 105 326.00 | 1 625 281.00 | | 1 105 326.00 |
DX Trade payables and related accounts | 18 840.00 | 21 000.00 | | 18 840.00 |
DY Tax and social security liabilities | 28 212.00 | 162 148.00 | | 28 212.00 |
EC TOTAL (IV) | 1 433 409.00 | 2 162 267.00 | | 1 433 409.00 |
EE Grand total (I to V) | 3 506 982.00 | 4 370 842.00 | | 3 506 982.00 |
EG Accrued income and payables due within one year | 1 312 090.00 | 257 952.00 | | 1 312 090.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 385.00 | | | 385.00 |
EI Including equity loans | 1 105 326.00 | | | 1 105 326.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2.00 | |
FW Other purchases and external expenses | | | 32 662.00 | |
FX Taxes, duties, and similar payments | | | 11 919.00 | |
FY Salaries and Wages | | | 5 648.00 | |
FZ Social Security Contributions | | | -1 656.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 829.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 57 408.00 | |
GG - OPERATING RESULT (I - II) | | | -57 406.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 243 735.00 | |
GP Total financial income (V) | | | 243 735.00 | |
GR Interest and similar expenses | | | 21 853.00 | |
GU Total financial expenses (VI) | | | 21 853.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 221 883.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 164 477.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 402 900.00 | | | 402 900.00 |
HD Total exceptional income (VII) | 402 900.00 | | | 402 900.00 |
HF Exceptional expenses on capital transactions | 403 126.00 | 35.00 | | 403 126.00 |
HH Total exceptional expenses (VIII) | 403 126.00 | 35.00 | | 403 126.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -226.00 | -35.00 | | -226.00 |
HK Income tax | -8 885.00 | -58 021.00 | | -8 885.00 |
HL TOTAL REVENUE (I + III + V + VII) | 646 637.00 | 316 970.00 | | 646 637.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 473 501.00 | 239 130.00 | | 473 501.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 173 136.00 | 77 840.00 | | 173 136.00 |
| |
| 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 | 1 386 194.00 | | | 1 386 194.00 |
I3 DECREASES Total Financial Fixed Assets | | 403 058.00 | 938 118.00 | |
I4 DECREASES Grand Total | | 403 058.00 | 983 136.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 45 018.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 45 018.00 | | | 45 018.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 341 176.00 | | | 1 341 176.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 27 286.00 | 8 829.00 | | 27 286.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 27 286.00 | 8 829.00 | | 27 286.00 |
| |
| 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 | 1 286.00 | 1 286.00 | | 1 286.00 |
8B Suppliers and Related Accounts | 18 840.00 | 18 840.00 | | 18 840.00 |
8D Social Security and Other Social Organizations | 28 212.00 | 28 212.00 | | 28 212.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 104 040.00 | | 1 104 040.00 | 1 104 040.00 |
UX Other trade receivables | 1 799 193.00 | 371 070.00 | 1 428 123.00 | 1 799 193.00 |
VG Loans with a maturity of up to one year at origin | 385.00 | 385.00 | | 385.00 |
VH Loans with a maturity of more than one year at origin | 280 645.00 | 72 596.00 | 208 049.00 | 280 645.00 |
VK Loans repaid during the year | 73 192.00 | | | 73 192.00 |
VS Prepaid expenses | 2 960.00 | 2 960.00 | | 2 960.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 802 153.00 | 374 030.00 | 1 428 123.00 | 1 802 153.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 433 409.00 | 121 319.00 | 1 312 090.00 | 1 433 409.00 |
