| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 085 710.00 | 1 021 990.00 | 1 063 721.00 | 2 085 710.00 |
AV Fixed assets in progress | 1.00 | | | 1.00 |
BD Other fixed assets | 14.00 | | 14.00 | 14.00 |
BJ TOTAL (I) | 2 085 724.00 | 1 021 990.00 | 1 063 735.00 | 2 085 724.00 |
BT Goods | 2 025.00 | | 2 025.00 | 2 025.00 |
BV Advances and down payments on orders | 3 255.00 | | 3 255.00 | 3 255.00 |
BX Customers and related accounts | 249 186.00 | | 249 186.00 | 249 186.00 |
BZ Other receivables | 155 468.00 | | 155 468.00 | 155 468.00 |
CB Subscribed and called capital, not paid | 1.00 | | | 1.00 |
CF Cash and cash equivalents | 11 277.00 | | 11 277.00 | 11 277.00 |
CH Prepaid expenses | 13 184.00 | | 13 184.00 | 13 184.00 |
CJ TOTAL (II) | 434 395.00 | | 434 395.00 | 434 395.00 |
CO Grand total (0 to V) | 2 520 119.00 | 1 021 990.00 | 1 498 130.00 | 2 520 119.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 250 000.00 | 250 000.00 | | 250 000.00 |
DD Legal reserve (1) | 25 000.00 | 25 000.00 | | 25 000.00 |
DG Other reserves | 90 772.00 | | | 90 772.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 150.00 | 90 772.00 | | 16 150.00 |
DK Regulated provisions | 1 400.00 | 1 400.00 | | 1 400.00 |
DL TOTAL (I) | 383 321.00 | 367 172.00 | | 383 321.00 |
DU Loans and Debts from Credit Institutions (3) | 829 347.00 | 575 685.00 | | 829 347.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 838.00 | 35 300.00 | | 5 838.00 |
DX Trade payables and related accounts | 208 128.00 | 74 887.00 | | 208 128.00 |
DY Tax and social security liabilities | 71 495.00 | 163 946.00 | | 71 495.00 |
EC TOTAL (IV) | 1 114 808.00 | 849 818.00 | | 1 114 808.00 |
EE Grand total (I to V) | 1 498 130.00 | 1 216 990.00 | | 1 498 130.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 545 386.00 | | 1 545 386.00 | 1 545 386.00 |
FJ Net sales | 1 545 386.00 | | 1 545 386.00 | 1 545 386.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 1 545 388.00 | |
FW Other purchases and external expenses | | | 1 648 793.00 | |
FX Taxes, duties, and similar payments | | | 1 942.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 311 057.00 | |
GE Other Expenses | | | 4 958.00 | |
GF Total Operating Expenses (II) | | | 1 966 751.00 | |
GG - OPERATING RESULT (I - II) | | | -421 362.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 652.00 | |
GP Total financial income (V) | | | 1 652.00 | |
GR Interest and similar expenses | | | 8 602.00 | |
GU Total financial expenses (VI) | | | 8 602.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 951.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -428 313.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 507 000.00 | 22 100.00 | | 507 000.00 |
HD Total exceptional income (VII) | 507 000.00 | 22 100.00 | | 507 000.00 |
HE Exceptional expenses on management operations | 42.00 | | | 42.00 |
HF Exceptional expenses on capital transactions | 56 658.00 | 5 981.00 | | 56 658.00 |
HH Total exceptional expenses (VIII) | 56 700.00 | 5 981.00 | | 56 700.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 450 300.00 | 16 119.00 | | 450 300.00 |
HK Income tax | 5 838.00 | 35 300.00 | | 5 838.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 054 040.00 | 1 410 262.00 | | 2 054 040.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 037 890.00 | 1 319 491.00 | | 2 037 890.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 150.00 | 90 772.00 | | 16 150.00 |
| |
| 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 | 2 206 984.00 | | 605 899.00 | 2 206 984.00 |
I3 DECREASES Total Financial Fixed Assets | | | 14.00 | |
I4 DECREASES Grand Total | | 727 159.00 | 2 085 724.00 | |
IY DECREASES Total Tangible Fixed Assets | | 727 159.00 | 2 085 710.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 206 970.00 | | 605 899.00 | 2 206 970.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 14.00 | | | 14.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 298 562.00 | 346 478.00 | 623 051.00 | 1 298 562.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 298 562.00 | 346 478.00 | 623 051.00 | 1 298 562.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 400.00 | 2 176.00 | 2 176.00 | 1 400.00 |
7C Grand total | 1 400.00 | 2 176.00 | 2 176.00 | 1 400.00 |
| |
| 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 | 208 128.00 | 208 128.00 | | 208 128.00 |
UX Other trade receivables | 249 186.00 | 249 186.00 | | 249 186.00 |
VB VAT | 61 515.00 | 61 515.00 | | 61 515.00 |
VC Group and associates | 77 224.00 | 77 224.00 | | 77 224.00 |
VH Loans with a maturity of more than one year at origin | 829 347.00 | 172 025.00 | 610 260.00 | 829 347.00 |
VI Group and Associates | 5 838.00 | 5 838.00 | | 5 838.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 16 729.00 | 16 729.00 | | 16 729.00 |
VS Prepaid expenses | 13 184.00 | 13 184.00 | | 13 184.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 417 838.00 | 417 838.00 | | 417 838.00 |
VW VAT | 71 495.00 | 71 495.00 | | 71 495.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 114 808.00 | 457 487.00 | 610 260.00 | 1 114 808.00 |
