| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 18 014.00 | 18 014.00 | | 18 014.00 |
AH Goodwill | 97 000.00 | | 97 000.00 | 97 000.00 |
AT Other tangible assets | 9 280.00 | 9 280.00 | | 9 280.00 |
BJ TOTAL (I) | 169 294.00 | 44 294.00 | 125 000.00 | 169 294.00 |
BX Customers and related accounts | 2 477 400.00 | 2 064 500.00 | 412 900.00 | 2 477 400.00 |
BZ Other receivables | 94 110.00 | | 94 110.00 | 94 110.00 |
CH Prepaid expenses | 75.00 | | 75.00 | 75.00 |
CJ TOTAL (II) | 2 571 585.00 | 2 064 500.00 | 507 085.00 | 2 571 585.00 |
CO Grand total (0 to V) | 2 740 879.00 | 2 108 794.00 | 632 085.00 | 2 740 879.00 |
CU Other investments | 23 000.00 | 17 000.00 | 6 000.00 | 23 000.00 |
CX Development or Research and Development Expenses | 22 000.00 | | 22 000.00 | 22 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DC Revaluation differences | 8.00 | | | 8.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DH Retained earnings | -1 717 757.00 | 468 822.00 | | -1 717 757.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 255 341.00 | -2 186 580.00 | | 255 341.00 |
DL TOTAL (I) | -1 421 717.00 | -1 677 057.00 | | -1 421 717.00 |
DP Provisions for Risks | | 280 000.00 | | |
DR TOTAL (IV) | | 280 000.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 5.00 | | 5.00 |
DX Trade payables and related accounts | 19 335.00 | 17 396.00 | | 19 335.00 |
DY Tax and social security liabilities | 413 793.00 | 469 000.00 | | 413 793.00 |
EA Other liabilities | 1 620 674.00 | 2 390 214.00 | | 1 620 674.00 |
EC TOTAL (IV) | 2 053 802.00 | 2 876 610.00 | | 2 053 802.00 |
EE Grand total (I to V) | 632 085.00 | 1 479 553.00 | | 632 085.00 |
| |
| 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 | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 22 951.00 | |
FX Taxes, duties, and similar payments | | | 891.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 23 843.00 | |
GG - OPERATING RESULT (I - II) | | | -23 842.00 | |
GQ Financial allocations to depreciation and provisions | | | 17 000.00 | |
GR Interest and similar expenses | | | 817.00 | |
GU Total financial expenses (VI) | | | 817.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -817.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -24 659.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 280 000.00 | | | 280 000.00 |
HD Total exceptional income (VII) | 280 000.00 | | | 280 000.00 |
HG Exceptional depreciation and provisions | | 280 000.00 | | |
HH Total exceptional expenses (VIII) | | 280 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 280 000.00 | -280 000.00 | | 280 000.00 |
HK Income tax | | 68 024.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 280 001.00 | 280 501.00 | | 280 001.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 24 661.00 | 2 467 081.00 | | 24 661.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 255 341.00 | -2 186 580.00 | | 255 341.00 |
| |
| 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 | 169 294.00 | | | 169 294.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 22 000.00 | | | 22 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 23 000.00 | |
I4 DECREASES Grand Total | | | 169 294.00 | |
IN DECREASES Start-up, development, or research expenses | | | 22 000.00 | |
IO DECREASES Total including other intangible assets | | | 115 014.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 280.00 | |
KD ACQUISITIONS Total including other intangible assets | 115 014.00 | | | 115 014.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 280.00 | | | 9 280.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 23 000.00 | | | 23 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 27 294.00 | | | 27 294.00 |
PE DEPRECIATION Total including other intangible assets | 18 014.00 | | | 18 014.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 280.00 | | | 9 280.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 280 000.00 | | 280 000.00 | 280 000.00 |
6T Receivables | 2 064 500.00 | | | 2 064 500.00 |
7B Total provisions for depreciation | 2 081 500.00 | | | 2 081 500.00 |
7C Grand total | 2 361 500.00 | | 280 000.00 | 2 361 500.00 |
9U on fixed assets – equity investments | | | | |
UJ - Exceptional | | | 280 000.00 | |
| |
| 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 | 19 335.00 | 19 335.00 | | 19 335.00 |
UX Other trade receivables | 2 477 400.00 | 2 477 400.00 | | 2 477 400.00 |
VB VAT | 4 861.00 | 4 861.00 | | 4 861.00 |
VC Group and associates | 68 024.00 | 68 024.00 | | 68 024.00 |
VI Group and Associates | 1 620 674.00 | 1 620 674.00 | | 1 620 674.00 |
VQ Other Taxes, Duties, and Similar Debts | 893.00 | 893.00 | | 893.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 21 225.00 | 21 225.00 | | 21 225.00 |
VS Prepaid expenses | 75.00 | 75.00 | | 75.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 571 585.00 | 2 571 585.00 | | 2 571 585.00 |
VW VAT | 412 900.00 | 412 900.00 | | 412 900.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 053 802.00 | 2 053 802.00 | | 2 053 802.00 |
