| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 7 622.00 | 7 622.00 | | 7 622.00 |
AT Other tangible assets | 153 977.00 | 151 519.00 | 2 457.00 | 153 977.00 |
BB Receivables related to investments | 3 000.00 | | 3 000.00 | 3 000.00 |
BH Other financial assets | 22 943.00 | | 22 943.00 | 22 943.00 |
BJ TOTAL (I) | 216 080.00 | 159 142.00 | 56 938.00 | 216 080.00 |
BX Customers and related accounts | 19 238.00 | | 19 238.00 | 19 238.00 |
BZ Other receivables | 3 431 315.00 | | 3 431 315.00 | 3 431 315.00 |
CF Cash and cash equivalents | 129 284.00 | | 129 284.00 | 129 284.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 3 579 837.00 | | 3 579 837.00 | 3 579 837.00 |
CO Grand total (0 to V) | 3 795 918.00 | 159 142.00 | 3 636 776.00 | 3 795 918.00 |
CU Other investments | 28 538.00 | | 28 538.00 | 28 538.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DF Regulated reserves (1) | 697.00 | 697.00 | | 697.00 |
DG Other reserves | 79 343.00 | 140 536.00 | | 79 343.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 244.00 | -61 194.00 | | 7 244.00 |
DL TOTAL (I) | 131 283.00 | 124 039.00 | | 131 283.00 |
DU Loans and Debts from Credit Institutions (3) | 151 264.00 | 155 459.00 | | 151 264.00 |
DX Trade payables and related accounts | 55 560.00 | 51 515.00 | | 55 560.00 |
DY Tax and social security liabilities | 335 040.00 | 224 870.00 | | 335 040.00 |
EA Other liabilities | 2 963 629.00 | 2 778 204.00 | | 2 963 629.00 |
EC TOTAL (IV) | 3 505 493.00 | 3 210 048.00 | | 3 505 493.00 |
EE Grand total (I to V) | 3 636 776.00 | 3 334 087.00 | | 3 636 776.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 707 247.00 | | 707 247.00 | 707 247.00 |
FJ Net sales | 707 247.00 | | 707 247.00 | 707 247.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10 519.00 | |
FQ Other income | | | 1 001.00 | |
FR Total operating income (I) | | | 718 767.00 | |
FW Other purchases and external expenses | | | 233 376.00 | |
FX Taxes, duties, and similar payments | | | 3 177.00 | |
FY Salaries and Wages | | | 317 838.00 | |
FZ Social Security Contributions | | | 132 550.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 399.00 | |
GE Other Expenses | | | 525.00 | |
GF Total Operating Expenses (II) | | | 688 866.00 | |
GG - OPERATING RESULT (I - II) | | | 29 901.00 | |
GL Other interest and similar income | | | 6 064.00 | |
GP Total financial income (V) | | | 6 064.00 | |
GR Interest and similar expenses | | | 921.00 | |
GU Total financial expenses (VI) | | | 921.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 143.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 35 044.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 7 309.00 | | | 7 309.00 |
HD Total exceptional income (VII) | 7 309.00 | | | 7 309.00 |
HE Exceptional expenses on management operations | 40.00 | 2 831.00 | | 40.00 |
HF Exceptional expenses on capital transactions | 35 069.00 | 4 774.00 | | 35 069.00 |
HH Total exceptional expenses (VIII) | 35 109.00 | 7 605.00 | | 35 109.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -27 800.00 | -7 605.00 | | -27 800.00 |
HK Income tax | | -8 475.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 732 139.00 | 706 012.00 | | 732 139.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 724 895.00 | 767 205.00 | | 724 895.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 244.00 | -61 194.00 | | 7 244.00 |
HP References: Equipment leasing | 13 213.00 | 11 315.00 | | 13 213.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 157 742.00 | 1 399.00 | | 157 742.00 |
PE DEPRECIATION Total including other intangible assets | 7 622.00 | | | 7 622.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 150 120.00 | 1 399.00 | | 150 120.00 |
| |
| 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 | 55 560.00 | 55 560.00 | | 55 560.00 |
8D Social Security and Other Social Organizations | 335 040.00 | 335 040.00 | | 335 040.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 963 629.00 | 2 963 629.00 | | 2 963 629.00 |
UT Other financial assets | 25 943.00 | | | 25 943.00 |
VH Loans with a maturity of more than one year at origin | 151 264.00 | 151 264.00 | | 151 264.00 |
VS Prepaid expenses | 3 450 553.00 | 3 450 553.00 | | 3 450 553.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 476 496.00 | 3 450 553.00 | | 3 476 496.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 505 493.00 | 3 505 493.00 | | 3 505 493.00 |
