| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 5 479.00 | 5 479.00 | | 5 479.00 |
AH Goodwill | | | | |
AT Other tangible assets | 39 366.00 | 12 917.00 | 26 449.00 | 39 366.00 |
BJ TOTAL (I) | 2 188 844.00 | 18 396.00 | 2 170 449.00 | 2 188 844.00 |
BX Customers and related accounts | 93 582.00 | | 93 582.00 | 93 582.00 |
BZ Other receivables | 699 347.00 | | 699 347.00 | 699 347.00 |
CF Cash and cash equivalents | 530 349.00 | | 530 349.00 | 530 349.00 |
CH Prepaid expenses | 1 944.00 | | 1 944.00 | 1 944.00 |
CJ TOTAL (II) | 1 325 221.00 | | 1 325 221.00 | 1 325 221.00 |
CO Grand total (0 to V) | 3 514 065.00 | 18 396.00 | 3 495 670.00 | 3 514 065.00 |
CU Other investments | 2 144 000.00 | | 2 144 000.00 | 2 144 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 535 000.00 | 535 000.00 | | 535 000.00 |
DD Legal reserve (1) | 53 500.00 | 53 500.00 | | 53 500.00 |
DG Other reserves | 2 248 855.00 | 1 804 461.00 | | 2 248 855.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 243 318.00 | 494 394.00 | | 243 318.00 |
DL TOTAL (I) | 3 080 673.00 | 2 887 355.00 | | 3 080 673.00 |
DU Loans and Debts from Credit Institutions (3) | 28 880.00 | 259 571.00 | | 28 880.00 |
DV Miscellaneous Loans and Financial Debts (4) | 322 072.00 | 628 677.00 | | 322 072.00 |
DX Trade payables and related accounts | 4 050.00 | 4 322.00 | | 4 050.00 |
DY Tax and social security liabilities | 59 994.00 | 97 518.00 | | 59 994.00 |
EC TOTAL (IV) | 414 997.00 | 990 089.00 | | 414 997.00 |
EE Grand total (I to V) | 3 495 670.00 | 3 877 444.00 | | 3 495 670.00 |
EG Accrued income and payables due within one year | 414 997.00 | 990 089.00 | | 414 997.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 200.00 | 210.00 | | 200.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 237 215.00 | | 237 215.00 | 237 215.00 |
FJ Net sales | 237 215.00 | | 237 215.00 | 237 215.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 49 972.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 287 188.00 | |
FW Other purchases and external expenses | | | 37 018.00 | |
FX Taxes, duties, and similar payments | | | 3 124.00 | |
FY Salaries and Wages | | | 186 575.00 | |
FZ Social Security Contributions | | | 55 529.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 934.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 290 184.00 | |
GG - OPERATING RESULT (I - II) | | | -2 996.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 33.00 | |
GP Total financial income (V) | | | 250 033.00 | |
GR Interest and similar expenses | | | 1 678.00 | |
GU Total financial expenses (VI) | | | 1 678.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 248 355.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 245 359.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | 31 792.00 | | 1.00 |
A3 TOTAL ASSETS | 3.00 | | | 3.00 |
A4 Equity method investments | 4.00 | | | 4.00 |
HA Exceptional income from management transactions | | 39.00 | | |
HB Exceptional income from capital transactions | 1.00 | | | 1.00 |
HD Total exceptional income (VII) | 1.00 | 39.00 | | 1.00 |
HE Exceptional expenses on management operations | 44.00 | 19.00 | | 44.00 |
HH Total exceptional expenses (VIII) | 44.00 | 19.00 | | 44.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -43.00 | 20.00 | | -43.00 |
HK Income tax | 1 998.00 | 2 253.00 | | 1 998.00 |
HL TOTAL REVENUE (I + III + V + VII) | 537 223.00 | 772 112.00 | | 537 223.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 293 904.00 | 277 718.00 | | 293 904.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 243 318.00 | 494 394.00 | | 243 318.00 |
| |
| 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 | 2 185 844.00 | | 3 000.00 | 2 185 844.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 144 000.00 | |
I4 DECREASES Grand Total | | | 2 188 844.00 | |
IO DECREASES Total including other intangible assets | | | 5 479.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 39 366.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 479.00 | | | 5 479.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 39 366.00 | | | 39 366.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 141 000.00 | | 3 000.00 | 2 141 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 983.00 | 13 413.00 | | 4 983.00 |
PE DEPRECIATION Total including other intangible assets | | 5 479.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | 4 983.00 | 7 934.00 | | 4 983.00 |
| |
| 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 | 4 050.00 | 4 050.00 | | 4 050.00 |
8D Social Security and Other Social Organizations | 59 994.00 | 59 994.00 | | 59 994.00 |
8K Other liabilities (including liabilities related to repo transactions) | 322 072.00 | 322 072.00 | | 322 072.00 |
VG Loans with a maturity of up to one year at origin | 28 880.00 | 28 880.00 | | 28 880.00 |
VS Prepaid expenses | 794 872.00 | 794 872.00 | | 794 872.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 794 872.00 | 794 872.00 | | 794 872.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 414 997.00 | 414 997.00 | | 414 997.00 |
