| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 850 000.00 | 630 435.00 | 219 565.00 | 850 000.00 |
AT Other tangible assets | 13 184.00 | 13 184.00 | | 13 184.00 |
BH Other financial assets | 5 010.00 | | 5 010.00 | 5 010.00 |
BJ TOTAL (I) | 872 194.00 | 643 618.00 | 228 575.00 | 872 194.00 |
BZ Other receivables | 1 985 576.00 | | 1 985 576.00 | 1 985 576.00 |
CF Cash and cash equivalents | 5 304.00 | | 5 304.00 | 5 304.00 |
CH Prepaid expenses | 370.00 | | 370.00 | 370.00 |
CJ TOTAL (II) | 1 991 250.00 | | 1 991 250.00 | 1 991 250.00 |
CO Grand total (0 to V) | 2 863 443.00 | 643 618.00 | 2 219 825.00 | 2 863 443.00 |
CU Other investments | 4 000.00 | | 4 000.00 | 4 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 601 000.00 | 601 000.00 | | 601 000.00 |
DD Legal reserve (1) | 60 100.00 | 60 100.00 | | 60 100.00 |
DH Retained earnings | 1 421 803.00 | 1 029 188.00 | | 1 421 803.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 120 463.00 | 392 615.00 | | 120 463.00 |
DL TOTAL (I) | 2 203 366.00 | 2 082 903.00 | | 2 203 366.00 |
DU Loans and Debts from Credit Institutions (3) | | 48.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 3 588.00 | 40 258.00 | | 3 588.00 |
DX Trade payables and related accounts | 10 825.00 | 3 300.00 | | 10 825.00 |
DY Tax and social security liabilities | | 95 330.00 | | |
DZ Fixed asset liabilities and related accounts | 2 046.00 | 2 046.00 | | 2 046.00 |
EC TOTAL (IV) | 16 459.00 | 140 983.00 | | 16 459.00 |
EE Grand total (I to V) | 2 219 825.00 | 2 223 885.00 | | 2 219 825.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 37 577.00 | | 37 577.00 | 37 577.00 |
FJ Net sales | 37 577.00 | | 37 577.00 | 37 577.00 |
FO Operating subsidies | | | 55 305.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 92 882.00 | |
FW Other purchases and external expenses | | | 45 064.00 | |
FX Taxes, duties, and similar payments | | | 22 388.00 | |
FY Salaries and Wages | | | 130 000.00 | |
FZ Social Security Contributions | | | 59 187.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 40 344.00 | |
GF Total Operating Expenses (II) | | | 296 983.00 | |
GG - OPERATING RESULT (I - II) | | | -204 101.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 451 947.00 | |
GP Total financial income (V) | | | 451 947.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 451 947.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 247 845.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 127 382.00 | 171 321.00 | | 127 382.00 |
HL TOTAL REVENUE (I + III + V + VII) | 544 829.00 | 885 092.00 | | 544 829.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 424 365.00 | 492 477.00 | | 424 365.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 120 463.00 | 392 615.00 | | 120 463.00 |
| |
| 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 | 872 194.00 | | | 872 194.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 010.00 | |
I4 DECREASES Grand Total | | | 872 194.00 | |
IO DECREASES Total including other intangible assets | | | 850 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 13 184.00 | |
KD ACQUISITIONS Total including other intangible assets | 850 000.00 | | | 850 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 13 184.00 | | | 13 184.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 010.00 | | | 9 010.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 603 274.00 | 40 344.00 | | 603 274.00 |
PE DEPRECIATION Total including other intangible assets | 590 091.00 | 40 344.00 | | 590 091.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 13 184.00 | | | 13 184.00 |
| |
| 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 | 10 825.00 | 10 825.00 | | 10 825.00 |
UT Other financial assets | 5 010.00 | | 5 010.00 | 5 010.00 |
VB VAT | 1 747.00 | 1 747.00 | | 1 747.00 |
VC Group and associates | 6.00 | 6.00 | | 6.00 |
VI Group and Associates | 3 588.00 | 3 588.00 | | 3 588.00 |
VM Income taxes | 95 735.00 | 95 735.00 | | 95 735.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 046.00 | 2 046.00 | | 2 046.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 888 088.00 | 1 888 088.00 | | 1 888 088.00 |
VS Prepaid expenses | 370.00 | 370.00 | | 370.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 990 956.00 | 1 985 946.00 | 5 010.00 | 1 990 956.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 459.00 | 16 459.00 | | 16 459.00 |
