| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 822.00 | 1 822.00 | | 1 822.00 |
AH Goodwill | 103 132.00 | | 103 132.00 | 103 132.00 |
AT Other tangible assets | 17 856.00 | 16 085.00 | 1 771.00 | 17 856.00 |
BH Other financial assets | 750.00 | | 750.00 | 750.00 |
BJ TOTAL (I) | 123 560.00 | 17 907.00 | 105 653.00 | 123 560.00 |
BX Customers and related accounts | 67 752.00 | | 67 752.00 | 67 752.00 |
BZ Other receivables | 8 133.00 | | 8 133.00 | 8 133.00 |
CF Cash and cash equivalents | 81 476.00 | | 81 476.00 | 81 476.00 |
CH Prepaid expenses | 2 667.00 | | 2 667.00 | 2 667.00 |
CJ TOTAL (II) | 160 028.00 | | 160 028.00 | 160 028.00 |
CO Grand total (0 to V) | 283 588.00 | 17 907.00 | 265 681.00 | 283 588.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 85 000.00 | 85 000.00 | | 85 000.00 |
DD Legal reserve (1) | 8 500.00 | 8 500.00 | | 8 500.00 |
DG Other reserves | 68 573.00 | 79 546.00 | | 68 573.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 299.00 | 4 027.00 | | -2 299.00 |
DL TOTAL (I) | 159 773.00 | 177 073.00 | | 159 773.00 |
DU Loans and Debts from Credit Institutions (3) | 45 000.00 | 45 000.00 | | 45 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 138.00 | 10 006.00 | | 4 138.00 |
DX Trade payables and related accounts | 25 382.00 | 22 205.00 | | 25 382.00 |
DY Tax and social security liabilities | 31 388.00 | 23 908.00 | | 31 388.00 |
EC TOTAL (IV) | 105 908.00 | 101 119.00 | | 105 908.00 |
EE Grand total (I to V) | 265 681.00 | 278 191.00 | | 265 681.00 |
EG Accrued income and payables due within one year | 68 337.00 | 56 119.00 | | 68 337.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 519 484.00 | |
FJ Net sales | | | 519 484.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 21 326.00 | |
FQ Other income | | | 67.00 | |
FR Total operating income (I) | | | 540 877.00 | |
FW Other purchases and external expenses | | | 348 744.00 | |
FX Taxes, duties, and similar payments | | | 5 499.00 | |
FY Salaries and Wages | | | 145 744.00 | |
FZ Social Security Contributions | | | 41 469.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 154.00 | |
GE Other Expenses | | | 23.00 | |
GF Total Operating Expenses (II) | | | 542 634.00 | |
GG - OPERATING RESULT (I - II) | | | -1 757.00 | |
GR Interest and similar expenses | | | 543.00 | |
GU Total financial expenses (VI) | | | 543.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -543.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 299.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 32.00 | | |
HH Total exceptional expenses (VIII) | | 32.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -32.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 540 877.00 | 483 944.00 | | 540 877.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 543 177.00 | 479 917.00 | | 543 177.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 299.00 | 4 027.00 | | -2 299.00 |
| |
| 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 | 123 560.00 | | | 123 560.00 |
I3 DECREASES Total Financial Fixed Assets | | | 750.00 | |
I4 DECREASES Grand Total | | | 123 560.00 | |
IO DECREASES Total including other intangible assets | | | 104 954.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 17 856.00 | |
KD ACQUISITIONS Total including other intangible assets | 104 954.00 | | | 104 954.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 17 856.00 | | | 17 856.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 750.00 | | | 750.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 16 753.00 | 1 154.00 | 17 907.00 | 16 753.00 |
PE DEPRECIATION Total including other intangible assets | 1 501.00 | 321.00 | 1 822.00 | 1 501.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 15 252.00 | 833.00 | 16 085.00 | 15 252.00 |
| |
| 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 | 25 382.00 | 25 382.00 | | 25 382.00 |
8D Social Security and Other Social Organizations | 31 388.00 | 31 388.00 | | 31 388.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 138.00 | 4 138.00 | | 4 138.00 |
UT Other financial assets | 750.00 | | 750.00 | 750.00 |
UX Other trade receivables | 8 133.00 | 8 133.00 | | 8 133.00 |
VH Loans with a maturity of more than one year at origin | 45 000.00 | 7 429.00 | 37 571.00 | 45 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 67 752.00 | 67 752.00 | | 67 752.00 |
VS Prepaid expenses | 2 667.00 | 2 667.00 | | 2 667.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 79 302.00 | 78 552.00 | 750.00 | 79 302.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 105 908.00 | 68 337.00 | 37 571.00 | 105 908.00 |
