| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 753.00 | 1 500.00 | 253.00 | 1 753.00 |
BH Other financial assets | 3 037.00 | | 3 037.00 | 3 037.00 |
BJ TOTAL (I) | 3 117 395.00 | 1 500.00 | 3 115 895.00 | 3 117 395.00 |
BX Customers and related accounts | 38 198.00 | | 38 198.00 | 38 198.00 |
BZ Other receivables | 143 827.00 | | 143 827.00 | 143 827.00 |
CD Marketable securities | 825 000.00 | | 825 000.00 | 825 000.00 |
CF Cash and cash equivalents | 334 661.00 | | 334 661.00 | 334 661.00 |
CH Prepaid expenses | 2 142.00 | | 2 142.00 | 2 142.00 |
CJ TOTAL (II) | 1 343 828.00 | | 1 343 828.00 | 1 343 828.00 |
CO Grand total (0 to V) | 4 461 223.00 | 1 500.00 | 4 459 723.00 | 4 461 223.00 |
CP Shares due in less than one year | 3 037.00 | | | 3 037.00 |
CU Other investments | 3 112 605.00 | | 3 112 605.00 | 3 112 605.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 992 260.00 | 1 992 260.00 | | 1 992 260.00 |
DB Share, merger, contribution premiums, etc. | 372 345.00 | 372 345.00 | | 372 345.00 |
DD Legal reserve (1) | 117 822.00 | 102 350.00 | | 117 822.00 |
DG Other reserves | 1 058 708.00 | 1 058 708.00 | | 1 058 708.00 |
DH Retained earnings | 458 741.00 | 463 605.00 | | 458 741.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 357 693.00 | 309 448.00 | | 357 693.00 |
DL TOTAL (I) | 4 357 569.00 | 4 298 715.00 | | 4 357 569.00 |
DX Trade payables and related accounts | 43 460.00 | 4 978.00 | | 43 460.00 |
DY Tax and social security liabilities | 40 872.00 | 39 076.00 | | 40 872.00 |
EA Other liabilities | 17 821.00 | 13 936.00 | | 17 821.00 |
EC TOTAL (IV) | 102 154.00 | 57 989.00 | | 102 154.00 |
EE Grand total (I to V) | 4 459 723.00 | 4 356 705.00 | | 4 459 723.00 |
EG Accrued income and payables due within one year | 102 154.00 | 57 989.00 | | 102 154.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 56 666.00 | | 56 666.00 | 56 666.00 |
FJ Net sales | 56 666.00 | | 56 666.00 | 56 666.00 |
FQ Other income | | | 463 832.00 | |
FR Total operating income (I) | | | 520 498.00 | |
FW Other purchases and external expenses | | | 391 926.00 | |
FX Taxes, duties, and similar payments | | | 2 239.00 | |
FY Salaries and Wages | | | 80 912.00 | |
FZ Social Security Contributions | | | 28 664.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 125.00 | |
GF Total Operating Expenses (II) | | | 503 865.00 | |
GG - OPERATING RESULT (I - II) | | | 16 633.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 336 893.00 | |
GK Income from other securities and fixed asset receivables | | | 286.00 | |
GL Other interest and similar income | | | 10 188.00 | |
GP Total financial income (V) | | | 347 368.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 347 368.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 364 001.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 46.00 | 6.00 | | 46.00 |
HD Total exceptional income (VII) | 46.00 | 6.00 | | 46.00 |
HE Exceptional expenses on management operations | 4.00 | 36.00 | | 4.00 |
HH Total exceptional expenses (VIII) | 4.00 | 36.00 | | 4.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 42.00 | -31.00 | | 42.00 |
HK Income tax | 6 351.00 | 13 715.00 | | 6 351.00 |
HL TOTAL REVENUE (I + III + V + VII) | 867 912.00 | 789 512.00 | | 867 912.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 510 219.00 | 480 064.00 | | 510 219.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 357 693.00 | 309 448.00 | | 357 693.00 |
HP References: Equipment leasing | 29 927.00 | 3 400.00 | | 29 927.00 |
| |
| 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 | 3 117 395.00 | | | 3 117 395.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 115 642.00 | |
I4 DECREASES Grand Total | | | 3 117 395.00 | |
IO DECREASES Total including other intangible assets | | | 1 753.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 753.00 | | | 1 753.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 115 642.00 | | | 3 115 642.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 375.00 | 125.00 | | 1 375.00 |
PE DEPRECIATION Total including other intangible assets | 1 375.00 | 125.00 | | 1 375.00 |
| |
| 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 | 43 460.00 | 43 460.00 | | 43 460.00 |
8C Staff and Related Accounts | 8 379.00 | 8 379.00 | | 8 379.00 |
8D Social Security and Other Social Organizations | 18 082.00 | 18 082.00 | | 18 082.00 |
8K Other liabilities (including liabilities related to repo transactions) | 17 821.00 | 17 821.00 | | 17 821.00 |
UT Other financial assets | 3 037.00 | 3 037.00 | | 3 037.00 |
UX Other trade receivables | 38 198.00 | | | 38 198.00 |
VB VAT | 7 441.00 | | | 7 441.00 |
VC Group and associates | 119 827.00 | | | 119 827.00 |
VM Income taxes | 16 560.00 | | | 16 560.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 098.00 | 2 098.00 | | 2 098.00 |
VS Prepaid expenses | 2 142.00 | | | 2 142.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 187 204.00 | 187 204.00 | | 187 204.00 |
VW VAT | 12 313.00 | 12 313.00 | | 12 313.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 102 154.00 | 102 154.00 | | 102 154.00 |
