| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 138 335.00 | 138 335.00 | | 138 335.00 |
AT Other tangible assets | 383 480.00 | 383 480.00 | | 383 480.00 |
BD Other fixed assets | 700 000.00 | | 700 000.00 | 700 000.00 |
BH Other financial assets | 9 824.00 | | 9 824.00 | 9 824.00 |
BJ TOTAL (I) | 1 231 639.00 | 521 815.00 | 709 824.00 | 1 231 639.00 |
BX Customers and related accounts | 1 144 019.00 | 718 354.00 | 425 665.00 | 1 144 019.00 |
BZ Other receivables | 287 427.00 | | 287 427.00 | 287 427.00 |
CF Cash and cash equivalents | 271 626.00 | | 271 626.00 | 271 626.00 |
CJ TOTAL (II) | 1 703 071.00 | 718 354.00 | 984 717.00 | 1 703 071.00 |
CO Grand total (0 to V) | 2 934 710.00 | 1 240 169.00 | 1 694 542.00 | 2 934 710.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | | | 200 000.00 |
DD Legal reserve (1) | 10 303.00 | | | 10 303.00 |
DH Retained earnings | -161 358.00 | | | -161 358.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 059.00 | | | -9 059.00 |
DL TOTAL (I) | 39 885.00 | | | 39 885.00 |
DQ Provisions for Expenses | 302 957.00 | | | 302 957.00 |
DR TOTAL (IV) | 302 957.00 | | | 302 957.00 |
DX Trade payables and related accounts | 1 168 114.00 | | | 1 168 114.00 |
DY Tax and social security liabilities | 182 308.00 | | | 182 308.00 |
EA Other liabilities | 1 278.00 | | | 1 278.00 |
EC TOTAL (IV) | 1 351 699.00 | | | 1 351 699.00 |
EE Grand total (I to V) | 1 694 542.00 | | | 1 694 542.00 |
EG Accrued income and payables due within one year | 1 351 699.00 | | | 1 351 699.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 979.00 | |
FX Taxes, duties, and similar payments | | | 80.00 | |
GF Total Operating Expenses (II) | | | 9 059.00 | |
GG - OPERATING RESULT (I - II) | | | -9 059.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 059.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 059.00 | | | 9 059.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 059.00 | | | -9 059.00 |
| |
| 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 | 1 231 639.00 | | | 1 231 639.00 |
I3 DECREASES Total Financial Fixed Assets | | | 709 824.00 | |
I4 DECREASES Grand Total | | | 1 231 639.00 | |
IO DECREASES Total including other intangible assets | | | 138 335.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 383 480.00 | |
KD ACQUISITIONS Total including other intangible assets | 138 335.00 | | | 138 335.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 383 480.00 | | | 383 480.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 709 824.00 | | | 709 824.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 521 815.00 | | | 521 815.00 |
PE DEPRECIATION Total including other intangible assets | 138 335.00 | | | 138 335.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 383 480.00 | | | 383 480.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 302 957.00 | | | 302 957.00 |
6T Receivables | 718 354.00 | | | 718 354.00 |
7B Total provisions for depreciation | 718 354.00 | | | 718 354.00 |
7C Grand total | 1 021 311.00 | | | 1 021 311.00 |
| |
| 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 | 1 168 114.00 | 1 168 114.00 | | 1 168 114.00 |
8D Social Security and Other Social Organizations | 32 817.00 | 32 817.00 | | 32 817.00 |
8E Income Taxes | 1 899.00 | 1 899.00 | | 1 899.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 278.00 | 1 278.00 | | 1 278.00 |
UT Other financial assets | 9 824.00 | | | 9 824.00 |
UX Other trade receivables | 284 868.00 | | | 284 868.00 |
UZ Social Security, other social security organizations | 84.00 | | | 84.00 |
VA Doubtful or disputed receivables | 859 151.00 | | | 859 151.00 |
VB VAT | 255 430.00 | | | 255 430.00 |
VC Group and associates | 2 383.00 | | | 2 383.00 |
VQ Other Taxes, Duties, and Similar Debts | 80.00 | 80.00 | | 80.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 29 531.00 | | | 29 531.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 441 270.00 | 1 431 446.00 | 9 824.00 | 1 441 270.00 |
VW VAT | 147 512.00 | 147 512.00 | | 147 512.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 351 699.00 | 1 351 699.00 | | 1 351 699.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 7 600.00 | | | 7 600.00 |
ST Other accounts | 1 379.00 | | | 1 379.00 |
YW Business tax | 80.00 | | | 80.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 80.00 | | | 80.00 |
YZ Total deductible VAT on goods and services | 834.00 | | | 834.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 8 979.00 | | | 8 979.00 |
