| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 21 138.00 | 21 138.00 | | 21 138.00 |
AH Goodwill | 183 131.00 | | 183 131.00 | 183 131.00 |
AP Buildings | 8 479.00 | 8 479.00 | | 8 479.00 |
AT Other tangible assets | 14 161.00 | 13 617.00 | 544.00 | 14 161.00 |
BH Other financial assets | 1 067.00 | | 1 067.00 | 1 067.00 |
BJ TOTAL (I) | 227 975.00 | 43 233.00 | 184 742.00 | 227 975.00 |
CD Marketable securities | 233.00 | | 233.00 | 233.00 |
CF Cash and cash equivalents | 30 856.00 | | 30 856.00 | 30 856.00 |
CH Prepaid expenses | 907.00 | | 907.00 | 907.00 |
CJ TOTAL (II) | 31 996.00 | | 31 996.00 | 31 996.00 |
CO Grand total (0 to V) | 259 971.00 | 43 233.00 | 216 737.00 | 259 971.00 |
CP Shares due in less than one year | 1 067.00 | | | 1 067.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 52 000.00 | 52 000.00 | | 52 000.00 |
DD Legal reserve (1) | 5 200.00 | 5 200.00 | | 5 200.00 |
DE Statutory or contractual reserves | 2 410.00 | 2 410.00 | | 2 410.00 |
DH Retained earnings | 121 518.00 | 121 433.00 | | 121 518.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 024.00 | 8 691.00 | | 7 024.00 |
DL TOTAL (I) | 188 151.00 | 189 734.00 | | 188 151.00 |
DX Trade payables and related accounts | 4 634.00 | 5 062.00 | | 4 634.00 |
DY Tax and social security liabilities | 23 952.00 | 28 122.00 | | 23 952.00 |
EC TOTAL (IV) | 28 586.00 | 33 184.00 | | 28 586.00 |
EE Grand total (I to V) | 216 737.00 | 222 918.00 | | 216 737.00 |
EG Accrued income and payables due within one year | 28 586.00 | 33 184.00 | | 28 586.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 274 953.00 | |
FJ Net sales | | | 274 953.00 | |
FR Total operating income (I) | | | 274 953.00 | |
FW Other purchases and external expenses | | | 88 818.00 | |
FX Taxes, duties, and similar payments | | | 15 344.00 | |
FY Salaries and Wages | | | 114 521.00 | |
FZ Social Security Contributions | | | 47 751.00 | |
GB Operating Expenses - Provisions | | | 150.00 | |
GF Total Operating Expenses (II) | | | 266 583.00 | |
GG - OPERATING RESULT (I - II) | | | 8 370.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 370.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 346.00 | 1 640.00 | | 1 346.00 |
HL TOTAL REVENUE (I + III + V + VII) | 274 953.00 | 281 499.00 | | 274 953.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 267 929.00 | 272 808.00 | | 267 929.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 024.00 | 8 691.00 | | 7 024.00 |
| |
| 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 | 227 975.00 | | | 227 975.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 067.00 | |
I4 DECREASES Grand Total | | | 227 975.00 | |
IO DECREASES Total including other intangible assets | | | 204 268.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 22 640.00 | |
KD ACQUISITIONS Total including other intangible assets | 204 268.00 | | | 204 268.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 22 640.00 | | | 22 640.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 067.00 | | | 1 067.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 43 084.00 | 150.00 | | 43 084.00 |
PE DEPRECIATION Total including other intangible assets | 21 138.00 | | | 21 138.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 21 946.00 | 150.00 | | 21 946.00 |
| |
| 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 | 4 634.00 | 4 634.00 | | 4 634.00 |
8C Staff and Related Accounts | 7 844.00 | 7 844.00 | | 7 844.00 |
8D Social Security and Other Social Organizations | 11 974.00 | 11 974.00 | | 11 974.00 |
8E Income Taxes | 1 346.00 | 1 346.00 | | 1 346.00 |
UT Other financial assets | 1 067.00 | 1 067.00 | | 1 067.00 |
VI Group and Associates | 20.00 | 20.00 | | 20.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 768.00 | 2 768.00 | | 2 768.00 |
VS Prepaid expenses | 907.00 | 907.00 | | 907.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 974.00 | 1 974.00 | | 1 974.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 586.00 | 28 586.00 | | 28 586.00 |
