| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 24 433.00 | 24 433.00 | | 24 433.00 |
AT Other tangible assets | 67 498.00 | 60 506.00 | 6 991.00 | 67 498.00 |
BH Other financial assets | 1 187.00 | | 1 187.00 | 1 187.00 |
BJ TOTAL (I) | 773 932.00 | 98 339.00 | 675 592.00 | 773 932.00 |
BT Goods | 35 258.00 | | 35 258.00 | 35 258.00 |
BX Customers and related accounts | 136 857.00 | | 136 857.00 | 136 857.00 |
BZ Other receivables | 471 411.00 | | 471 411.00 | 471 411.00 |
CF Cash and cash equivalents | 114 073.00 | | 114 073.00 | 114 073.00 |
CH Prepaid expenses | 5 526.00 | | 5 526.00 | 5 526.00 |
CJ TOTAL (II) | 763 125.00 | | 763 125.00 | 763 125.00 |
CO Grand total (0 to V) | 1 537 058.00 | 98 340.00 | 1 438 718.00 | 1 537 058.00 |
CU Other investments | 667 414.00 | | 667 414.00 | 667 414.00 |
CX Development or Research and Development Expenses | 13 400.00 | 13 400.00 | | 13 400.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 465 000.00 | 465 000.00 | | 465 000.00 |
DD Legal reserve (1) | 46 500.00 | 46 500.00 | | 46 500.00 |
DH Retained earnings | 323 054.00 | 280 748.00 | | 323 054.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 45 902.00 | 42 306.00 | | 45 902.00 |
DL TOTAL (I) | 880 456.00 | 834 554.00 | | 880 456.00 |
DV Miscellaneous Loans and Financial Debts (4) | 496 931.00 | 486 588.00 | | 496 931.00 |
DX Trade payables and related accounts | 10 224.00 | 12 935.00 | | 10 224.00 |
DY Tax and social security liabilities | 37 680.00 | 35 846.00 | | 37 680.00 |
EA Other liabilities | 13 427.00 | 13 427.00 | | 13 427.00 |
EC TOTAL (IV) | 558 262.00 | 548 796.00 | | 558 262.00 |
EE Grand total (I to V) | 1 438 718.00 | 1 383 350.00 | | 1 438 718.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 3 575.00 | | 3 575.00 | 3 575.00 |
FG Production sold - services | 160 150.00 | | 160 150.00 | 160 150.00 |
FJ Net sales | 163 725.00 | | 163 725.00 | 163 725.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 163 725.00 | |
FS Purchases of goods (including customs duties) | | | | |
FT Inventory change (goods) | | | 1 278.00 | |
FW Other purchases and external expenses | | | 63 144.00 | |
FX Taxes, duties, and similar payments | | | 2 804.00 | |
FY Salaries and Wages | | | 30 045.00 | |
FZ Social Security Contributions | | | 5 574.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 986.00 | |
GE Other Expenses | | | 1 731.00 | |
GF Total Operating Expenses (II) | | | 107 561.00 | |
GG - OPERATING RESULT (I - II) | | | 56 164.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 14 299.00 | |
GP Total financial income (V) | | | 14 299.00 | |
GR Interest and similar expenses | | | 10 343.00 | |
GU Total financial expenses (VI) | | | 10 343.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 956.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 60 120.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 14 218.00 | 12 799.00 | | 14 218.00 |
HL TOTAL REVENUE (I + III + V + VII) | 178 024.00 | 163 660.00 | | 178 024.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 132 122.00 | 121 354.00 | | 132 122.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 45 902.00 | 42 306.00 | | 45 902.00 |
| |
| 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 | 772 617.00 | | 1 316.00 | 772 617.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 13 400.00 | | | 13 400.00 |
I3 DECREASES Total Financial Fixed Assets | | | 668 601.00 | |
I4 DECREASES Grand Total | | | 773 932.00 | |
IN DECREASES Start-up, development, or research expenses | | | 13 400.00 | |
IO DECREASES Total including other intangible assets | | | 24 433.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 67 498.00 | |
KD ACQUISITIONS Total including other intangible assets | 24 433.00 | | | 24 433.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 66 432.00 | | 1 066.00 | 66 432.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 668 351.00 | | 250.00 | 668 351.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 95 354.00 | 2 986.00 | | 95 354.00 |
CY DEPRECIATION Start-up, development, or research expenses | 13 400.00 | | | 13 400.00 |
PE DEPRECIATION Total including other intangible assets | 24 433.00 | | | 24 433.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 57 521.00 | 2 986.00 | | 57 521.00 |
| |
| 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 | 10 224.00 | 10 224.00 | | 10 224.00 |
8D Social Security and Other Social Organizations | 19 236.00 | 19 236.00 | | 19 236.00 |
8K Other liabilities (including liabilities related to repo transactions) | 13 427.00 | 13 427.00 | | 13 427.00 |
UT Other financial assets | 1 187.00 | | 1 187.00 | 1 187.00 |
UX Other trade receivables | 136 857.00 | 136 857.00 | | 136 857.00 |
VB VAT | 2 766.00 | 2 766.00 | | 2 766.00 |
VC Group and associates | 357 472.00 | 357 472.00 | | 357 472.00 |
VI Group and Associates | 496 931.00 | 496 931.00 | | 496 931.00 |
VM Income taxes | 4 059.00 | 4 059.00 | | 4 059.00 |
VQ Other Taxes, Duties, and Similar Debts | 772.00 | 772.00 | | 772.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 107 114.00 | 107 114.00 | | 107 114.00 |
VS Prepaid expenses | 5 526.00 | 5 526.00 | | 5 526.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 614 982.00 | 613 795.00 | 1 187.00 | 614 982.00 |
VW VAT | 17 672.00 | 17 672.00 | | 17 672.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 558 262.00 | 558 262.00 | | 558 262.00 |
