| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 350.00 | 1 350.00 | | 1 350.00 |
AJ Other Intangible Assets | 3 523.00 | 3 523.00 | | 3 523.00 |
AR Technical installations, industrial equipment and tools | 5 844.00 | 5 844.00 | | 5 844.00 |
AT Other tangible assets | 30 543.00 | 30 543.00 | | 30 543.00 |
BH Other financial assets | 6 611.00 | | 6 611.00 | 6 611.00 |
BJ TOTAL (I) | 47 871.00 | 41 260.00 | 6 611.00 | 47 871.00 |
BX Customers and related accounts | 207 751.00 | 26 608.00 | 181 144.00 | 207 751.00 |
BZ Other receivables | 92 134.00 | | 92 134.00 | 92 134.00 |
CF Cash and cash equivalents | 3 160.00 | | 3 160.00 | 3 160.00 |
CJ TOTAL (II) | 303 045.00 | 26 608.00 | 276 437.00 | 303 045.00 |
CO Grand total (0 to V) | 350 917.00 | 67 868.00 | 283 048.00 | 350 917.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 221 833.00 | 221 833.00 | | 221 833.00 |
DH Retained earnings | -138 787.00 | -147 009.00 | | -138 787.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 292.00 | 8 221.00 | | 33 292.00 |
DL TOTAL (I) | 124 723.00 | 91 431.00 | | 124 723.00 |
DV Miscellaneous Loans and Financial Debts (4) | 113 205.00 | 112 226.00 | | 113 205.00 |
DX Trade payables and related accounts | 10 536.00 | 7 542.00 | | 10 536.00 |
DY Tax and social security liabilities | 34 584.00 | 26 604.00 | | 34 584.00 |
EA Other liabilities | | 659.00 | | |
EC TOTAL (IV) | 158 325.00 | 147 031.00 | | 158 325.00 |
EE Grand total (I to V) | 283 048.00 | 238 462.00 | | 283 048.00 |
| |
| 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 | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 40 022.00 | |
FR Total operating income (I) | | | 40 022.00 | |
FW Other purchases and external expenses | | | 4 649.00 | |
FX Taxes, duties, and similar payments | | | 760.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GF Total Operating Expenses (II) | | | 5 409.00 | |
GG - OPERATING RESULT (I - II) | | | 34 613.00 | |
GR Interest and similar expenses | | | 1 320.00 | |
GU Total financial expenses (VI) | | | 1 320.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 320.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 33 292.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 40 022.00 | 20 506.00 | | 40 022.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 729.00 | 12 285.00 | | 6 729.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 292.00 | 8 221.00 | | 33 292.00 |
| |
| 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 | 47 871.00 | | | 47 871.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 611.00 | |
I4 DECREASES Grand Total | | | 47 871.00 | |
IO DECREASES Total including other intangible assets | | | 4 873.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 36 387.00 | |
KD ACQUISITIONS Total including other intangible assets | 4 873.00 | | | 4 873.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 36 387.00 | | | 36 387.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 611.00 | | | 6 611.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 41 260.00 | | | 41 260.00 |
PE DEPRECIATION Total including other intangible assets | 4 873.00 | | | 4 873.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 36 387.00 | | | 36 387.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 26 608.00 | | | 26 608.00 |
7B Total provisions for depreciation | 26 608.00 | | | 26 608.00 |
7C Grand total | 26 608.00 | | | 26 608.00 |
| |
| 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 | 10 536.00 | 10 536.00 | | 10 536.00 |
UT Other financial assets | 6 611.00 | | 6 611.00 | 6 611.00 |
UX Other trade receivables | 174 348.00 | 174 348.00 | | 174 348.00 |
VA Doubtful or disputed receivables | 33 404.00 | 33 404.00 | | 33 404.00 |
VB VAT | 2 134.00 | 2 134.00 | | 2 134.00 |
VC Group and associates | 90 000.00 | 90 000.00 | | 90 000.00 |
VI Group and Associates | 113 205.00 | 113 205.00 | | 113 205.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 306 497.00 | 299 886.00 | 6 611.00 | 306 497.00 |
VW VAT | 34 584.00 | 34 584.00 | | 34 584.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 158 325.00 | 158 325.00 | | 158 325.00 |
