| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 210 798.00 | | 210 798.00 | 210 798.00 |
BB Receivables related to investments | | | | |
BH Other financial assets | 238 022.00 | | 238 022.00 | 238 022.00 |
BJ TOTAL (I) | 479 287.00 | 25 000.00 | 454 287.00 | 479 287.00 |
BP Services in progress | 12 954.00 | | 12 954.00 | 12 954.00 |
BX Customers and related accounts | 191 913.00 | 28 215.00 | 163 699.00 | 191 913.00 |
BZ Other receivables | 12 093 307.00 | | 12 093 307.00 | 12 093 307.00 |
CF Cash and cash equivalents | 1 303 424.00 | | 1 303 424.00 | 1 303 424.00 |
CH Prepaid expenses | 2 192.00 | | 2 192.00 | 2 192.00 |
CJ TOTAL (II) | 13 603 790.00 | 28 215.00 | 13 575 575.00 | 13 603 790.00 |
CO Grand total (0 to V) | 14 083 077.00 | 53 215.00 | 14 029 862.00 | 14 083 077.00 |
CU Other investments | 30 467.00 | 25 000.00 | 5 467.00 | 30 467.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000 000.00 | 5 000 000.00 | | 5 000 000.00 |
DB Share, merger, contribution premiums, etc. | 235 087.00 | 235 087.00 | | 235 087.00 |
DD Legal reserve (1) | 500 000.00 | 500 000.00 | | 500 000.00 |
DG Other reserves | 3 519 004.00 | 3 519 004.00 | | 3 519 004.00 |
DH Retained earnings | 4 382 631.00 | 4 181 719.00 | | 4 382 631.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 48 930.00 | 200 912.00 | | 48 930.00 |
DL TOTAL (I) | 13 685 652.00 | 13 636 722.00 | | 13 685 652.00 |
DW Advances and down payments received on current orders | 8 037.00 | 8 037.00 | | 8 037.00 |
DX Trade payables and related accounts | 313 156.00 | 398 037.00 | | 313 156.00 |
DY Tax and social security liabilities | 15 753.00 | 15 671.00 | | 15 753.00 |
EA Other liabilities | 7 264.00 | 356 394.00 | | 7 264.00 |
EC TOTAL (IV) | 344 210.00 | 778 139.00 | | 344 210.00 |
EE Grand total (I to V) | 14 029 862.00 | 14 414 861.00 | | 14 029 862.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 228 570.00 | | 228 570.00 | 228 570.00 |
FJ Net sales | 228 570.00 | | 228 570.00 | 228 570.00 |
FM Inventory production | | | -40 457.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 750.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 188 865.00 | |
FW Other purchases and external expenses | | | 250 067.00 | |
FX Taxes, duties, and similar payments | | | 3 317.00 | |
FZ Social Security Contributions | | | | |
GC Operating Expenses - Current Assets: Provisions | | | 12 414.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 265 801.00 | |
GG - OPERATING RESULT (I - II) | | | -76 936.00 | |
GL Other interest and similar income | | | 107 789.00 | |
GM Reversals of provisions and transfers of expenses | | | 72 645.00 | |
GP Total financial income (V) | | | 180 434.00 | |
GR Interest and similar expenses | | | 1 982.00 | |
GU Total financial expenses (VI) | | | 1 982.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 178 452.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 101 516.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 20 211.00 | | | 20 211.00 |
HD Total exceptional income (VII) | 20 211.00 | | | 20 211.00 |
HF Exceptional expenses on capital transactions | 72 798.00 | | | 72 798.00 |
HH Total exceptional expenses (VIII) | 72 798.00 | | | 72 798.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -52 587.00 | | | -52 587.00 |
HL TOTAL REVENUE (I + III + V + VII) | 389 510.00 | 497 120.00 | | 389 510.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 340 581.00 | 296 208.00 | | 340 581.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 48 930.00 | 200 912.00 | | 48 930.00 |
| |
| 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 | 952 500.00 | | | 952 500.00 |
I3 DECREASES Total Financial Fixed Assets | | 473 213.00 | 268 489.00 | |
I4 DECREASES Grand Total | | 473 213.00 | 479 287.00 | |
IO DECREASES Total including other intangible assets | | | 210 798.00 | |
KD ACQUISITIONS Total including other intangible assets | 210 798.00 | | | 210 798.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 741 702.00 | | | 741 702.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 16 551.00 | 12 414.00 | 750.00 | 16 551.00 |
7B Total provisions for depreciation | 114 196.00 | 12 414.00 | 73 395.00 | 114 196.00 |
7C Grand total | 114 196.00 | 12 414.00 | 73 395.00 | 114 196.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | 12 414.00 | 750.00 | |
UG - Financial | | | 72 645.00 | |
| |
| 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 | 313 156.00 | 313 156.00 | | 313 156.00 |
UT Other financial assets | 238 022.00 | 238 022.00 | | 238 022.00 |
UX Other trade receivables | 158 147.00 | | | 158 147.00 |
VA Doubtful or disputed receivables | 33 766.00 | | | 33 766.00 |
VB VAT | 1 535 079.00 | | | 1 535 079.00 |
VC Group and associates | 10 558 228.00 | | | 10 558 228.00 |
VI Group and Associates | 7 264.00 | 7 264.00 | | 7 264.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 123.00 | 2 123.00 | | 2 123.00 |
VS Prepaid expenses | 2 192.00 | | | 2 192.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 525 434.00 | 12 525 434.00 | | 12 525 434.00 |
VW VAT | 13 630.00 | 13 630.00 | | 13 630.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 336 174.00 | 336 174.00 | | 336 174.00 |
