| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 101 572.00 | 17 725.00 | 83 847.00 | 101 572.00 |
AT Other tangible assets | 5 483.00 | 5 415.00 | 68.00 | 5 483.00 |
BJ TOTAL (I) | 107 085.00 | 23 140.00 | 83 945.00 | 107 085.00 |
BL Raw materials, supplies | 527.00 | | 527.00 | 527.00 |
BX Customers and related accounts | 30 176.00 | 11 511.00 | 18 664.00 | 30 176.00 |
BZ Other receivables | 144 798.00 | | 144 798.00 | 144 798.00 |
CF Cash and cash equivalents | 9 731.00 | | 9 731.00 | 9 731.00 |
CJ TOTAL (II) | 185 231.00 | 11 511.00 | 173 719.00 | 185 231.00 |
CO Grand total (0 to V) | 292 315.00 | 34 651.00 | 257 664.00 | 292 315.00 |
CU Other investments | 30.00 | | 30.00 | 30.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 170 500.00 | 170 500.00 | | 170 500.00 |
DD Legal reserve (1) | 17 050.00 | 17 050.00 | | 17 050.00 |
DH Retained earnings | -44 722.00 | -35 239.00 | | -44 722.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 194.00 | -9 483.00 | | 22 194.00 |
DL TOTAL (I) | 165 022.00 | 142 828.00 | | 165 022.00 |
DU Loans and Debts from Credit Institutions (3) | 155.00 | 115.00 | | 155.00 |
DV Miscellaneous Loans and Financial Debts (4) | 36.00 | | | 36.00 |
DX Trade payables and related accounts | 71 137.00 | 105 771.00 | | 71 137.00 |
DY Tax and social security liabilities | 5 906.00 | 7 070.00 | | 5 906.00 |
EA Other liabilities | 957.00 | 1 875.00 | | 957.00 |
EB Prepaid income (2) | 14 451.00 | 22 326.00 | | 14 451.00 |
EC TOTAL (IV) | 92 642.00 | 137 156.00 | | 92 642.00 |
EE Grand total (I to V) | 257 664.00 | 279 984.00 | | 257 664.00 |
EG Accrued income and payables due within one year | 92 642.00 | 137 156.00 | | 92 642.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 155.00 | 115.00 | | 155.00 |
EI Including equity loans | 36.00 | | | 36.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 61 139.00 | |
FJ Net sales | | | 61 139.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 51.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 61 190.00 | |
FU Purchases of raw materials and other supplies | | | 8 442.00 | |
FV Inventory change (raw materials and supplies) | | | 2 066.00 | |
FW Other purchases and external expenses | | | 27 433.00 | |
FX Taxes, duties, and similar payments | | | 1 350.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 103.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 51.00 | |
GF Total Operating Expenses (II) | | | 40 445.00 | |
GG - OPERATING RESULT (I - II) | | | 20 745.00 | |
GL Other interest and similar income | | | 1 273.00 | |
GP Total financial income (V) | | | 1 273.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 273.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 22 018.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 15.00 | 714.00 | | 15.00 |
HB Exceptional income from capital transactions | 161.00 | | | 161.00 |
HD Total exceptional income (VII) | 176.00 | 714.00 | | 176.00 |
HE Exceptional expenses on management operations | | 6 573.00 | | |
HH Total exceptional expenses (VIII) | | 6 573.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 176.00 | -5 859.00 | | 176.00 |
HL TOTAL REVENUE (I + III + V + VII) | 62 639.00 | 88 331.00 | | 62 639.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 40 445.00 | 97 814.00 | | 40 445.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 194.00 | -9 483.00 | | 22 194.00 |
| |
| 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 | 106 085.00 | | | 106 085.00 |
I3 DECREASES Total Financial Fixed Assets | | | 30.00 | |
I4 DECREASES Grand Total | | | 107 085.00 | |
IO DECREASES Total including other intangible assets | | | 101 572.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 483.00 | |
KD ACQUISITIONS Total including other intangible assets | 100 572.00 | | | 100 572.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 483.00 | | | 5 483.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 30.00 | | | 30.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 22 037.00 | 1 103.00 | 23 140.00 | 22 037.00 |
PE DEPRECIATION Total including other intangible assets | 16 725.00 | 1 000.00 | 17 725.00 | 16 725.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 312.00 | 103.00 | 5 415.00 | 5 312.00 |
| |
| 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 | 71 137.00 | 71 137.00 | | 71 137.00 |
8K Other liabilities (including liabilities related to repo transactions) | 993.00 | 993.00 | | 993.00 |
8L Deferred income | 14 451.00 | 14 451.00 | | 14 451.00 |
UX Other trade receivables | 30 176.00 | | | 30 176.00 |
VG Loans with a maturity of up to one year at origin | 155.00 | 155.00 | | 155.00 |
VP Miscellaneous | 144 798.00 | | | 144 798.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 906.00 | 5 906.00 | | 5 906.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 174 973.00 | 174 973.00 | | 174 973.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 92 642.00 | 92 642.00 | | 92 642.00 |
