| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 15 663.00 | 15 663.00 | | 15 663.00 |
AT Other tangible assets | 2 232.00 | 2 232.00 | | 2 232.00 |
BJ TOTAL (I) | 572 577.00 | 17 895.00 | 554 682.00 | 572 577.00 |
BX Customers and related accounts | 55 270.00 | | 55 270.00 | 55 270.00 |
BZ Other receivables | 147 754.00 | | 147 754.00 | 147 754.00 |
CF Cash and cash equivalents | 603 843.00 | | 603 843.00 | 603 843.00 |
CH Prepaid expenses | 375.00 | | 375.00 | 375.00 |
CJ TOTAL (II) | 807 243.00 | | 807 243.00 | 807 243.00 |
CO Grand total (0 to V) | 1 379 821.00 | 17 895.00 | 1 361 925.00 | 1 379 821.00 |
CU Other investments | 554 682.00 | | 554 682.00 | 554 682.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | | | 2 000.00 |
DG Other reserves | 682 596.00 | | | 682 596.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 90 572.00 | | | 90 572.00 |
DK Regulated provisions | 19 278.00 | | | 19 278.00 |
DL TOTAL (I) | 814 447.00 | | | 814 447.00 |
DU Loans and Debts from Credit Institutions (3) | 57 005.00 | | | 57 005.00 |
DV Miscellaneous Loans and Financial Debts (4) | 439 813.00 | | | 439 813.00 |
DX Trade payables and related accounts | 10 080.00 | | | 10 080.00 |
DY Tax and social security liabilities | 38 069.00 | | | 38 069.00 |
EB Prepaid income (2) | 2 508.00 | | | 2 508.00 |
EC TOTAL (IV) | 547 478.00 | | | 547 478.00 |
EE Grand total (I to V) | 1 361 925.00 | | | 1 361 925.00 |
EG Accrued income and payables due within one year | 519 996.00 | | | 519 996.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 309 886.00 | | 309 885.00 | 309 886.00 |
FJ Net sales | 309 886.00 | | 309 886.00 | 309 886.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 600.00 | |
FR Total operating income (I) | | | 313 486.00 | |
FU Purchases of raw materials and other supplies | | | 15 286.00 | |
FW Other purchases and external expenses | | | 55 491.00 | |
FX Taxes, duties, and similar payments | | | 1 496.00 | |
FY Salaries and Wages | | | 206 244.00 | |
FZ Social Security Contributions | | | 25 537.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 304 057.00 | |
GG - OPERATING RESULT (I - II) | | | 9 428.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 86 006.00 | |
GL Other interest and similar income | | | 848.00 | |
GP Total financial income (V) | | | 86 854.00 | |
GR Interest and similar expenses | | | 1 164.00 | |
GU Total financial expenses (VI) | | | 1 164.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 85 689.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 95 118.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 600.00 | | | 3 600.00 |
HG Exceptional depreciation and provisions | 3 336.00 | | | 3 336.00 |
HH Total exceptional expenses (VIII) | 3 336.00 | | | 3 336.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 336.00 | | | -3 336.00 |
HK Income tax | 1 210.00 | | | 1 210.00 |
HL TOTAL REVENUE (I + III + V + VII) | 400 340.00 | | | 400 340.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 309 768.00 | | | 309 768.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 90 572.00 | | | 90 572.00 |
HP References: Equipment leasing | 9 555.00 | | | 9 555.00 |
| |
| 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 | 542 578.00 | | 30 000.00 | 542 578.00 |
I3 DECREASES Total Financial Fixed Assets | | | 554 682.00 | |
I4 DECREASES Grand Total | | | 572 578.00 | |
IO DECREASES Total including other intangible assets | | | 15 664.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 232.00 | |
KD ACQUISITIONS Total including other intangible assets | 15 664.00 | | | 15 664.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 232.00 | | | 2 232.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 524 682.00 | | 30 000.00 | 524 682.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 17 896.00 | | | 17 896.00 |
PE DEPRECIATION Total including other intangible assets | 15 664.00 | | | 15 664.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 232.00 | | | 2 232.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 15 942.00 | 3 336.00 | | 15 942.00 |
7C Grand total | 15 942.00 | 3 336.00 | | 15 942.00 |
UJ - Exceptional | | 3 336.00 | | |
| |
| 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 | 10 081.00 | 10 081.00 | | 10 081.00 |
8K Other liabilities (including liabilities related to repo transactions) | 439 814.00 | 439 814.00 | | 439 814.00 |
8L Deferred income | 2 509.00 | 2 509.00 | | 2 509.00 |
UX Other trade receivables | 55 270.00 | 55 270.00 | | 55 270.00 |
VH Loans with a maturity of more than one year at origin | 57 006.00 | 29 524.00 | 27 482.00 | 57 006.00 |
VP Miscellaneous | 147 754.00 | 147 754.00 | | 147 754.00 |
VQ Other Taxes, Duties, and Similar Debts | 38 069.00 | 38 069.00 | | 38 069.00 |
VS Prepaid expenses | 375.00 | 375.00 | | 375.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 203 400.00 | 203 400.00 | | 203 400.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 547 478.00 | 519 996.00 | 27 482.00 | 547 478.00 |
