| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 540.00 | 1 540.00 | | 1 540.00 |
AP Buildings | 452 797.00 | 298 234.00 | 154 563.00 | 452 797.00 |
AR Technical installations, industrial equipment and tools | 680.00 | 625.00 | 55.00 | 680.00 |
AT Other tangible assets | 22 539.00 | 22 539.00 | | 22 539.00 |
BH Other financial assets | 91.00 | | 91.00 | 91.00 |
BJ TOTAL (I) | 477 648.00 | 322 938.00 | 154 710.00 | 477 648.00 |
BX Customers and related accounts | 56 379.00 | | 56 379.00 | 56 379.00 |
BZ Other receivables | 6 192.00 | | 6 192.00 | 6 192.00 |
CD Marketable securities | 550 488.00 | | 550 488.00 | 550 488.00 |
CF Cash and cash equivalents | 43 097.00 | | 43 097.00 | 43 097.00 |
CJ TOTAL (II) | 656 156.00 | | 656 156.00 | 656 156.00 |
CO Grand total (0 to V) | 1 133 803.00 | 322 938.00 | 810 865.00 | 1 133 803.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 228 674.00 | 228 674.00 | | 228 674.00 |
DD Legal reserve (1) | 22 867.00 | 22 867.00 | | 22 867.00 |
DF Regulated reserves (1) | 11 662.00 | 11 662.00 | | 11 662.00 |
DG Other reserves | 397 809.00 | 397 809.00 | | 397 809.00 |
DH Retained earnings | 96 777.00 | 113 554.00 | | 96 777.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -32 213.00 | -16 777.00 | | -32 213.00 |
DL TOTAL (I) | 725 577.00 | 757 790.00 | | 725 577.00 |
DV Miscellaneous Loans and Financial Debts (4) | 39 485.00 | 16 663.00 | | 39 485.00 |
DW Advances and down payments received on current orders | 32 000.00 | 32 000.00 | | 32 000.00 |
DX Trade payables and related accounts | 13 345.00 | 33 071.00 | | 13 345.00 |
DY Tax and social security liabilities | 458.00 | 457.00 | | 458.00 |
EC TOTAL (IV) | 85 289.00 | 82 191.00 | | 85 289.00 |
EE Grand total (I to V) | 810 865.00 | 839 980.00 | | 810 865.00 |
EG Accrued income and payables due within one year | 53 289.00 | 50 191.00 | | 53 289.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 18 318.00 | | 18 318.00 | 18 318.00 |
FJ Net sales | 18 318.00 | | 18 318.00 | 18 318.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 18 318.00 | |
FW Other purchases and external expenses | | | 24 152.00 | |
FX Taxes, duties, and similar payments | | | 5 516.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 21 575.00 | |
GF Total Operating Expenses (II) | | | 51 243.00 | |
GG - OPERATING RESULT (I - II) | | | -32 925.00 | |
GK Income from other securities and fixed asset receivables | | | 494.00 | |
GP Total financial income (V) | | | 494.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 494.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -32 431.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | -218.00 | 199.00 | | -218.00 |
HH Total exceptional expenses (VIII) | -218.00 | 199.00 | | -218.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 218.00 | -199.00 | | 218.00 |
HL TOTAL REVENUE (I + III + V + VII) | 18 812.00 | 34 170.00 | | 18 812.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 51 025.00 | 50 947.00 | | 51 025.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -32 213.00 | -16 777.00 | | -32 213.00 |
| |
| 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 | 468 651.00 | | 8 996.00 | 468 651.00 |
I3 DECREASES Total Financial Fixed Assets | | | 91.00 | |
I4 DECREASES Grand Total | | | 477 648.00 | |
IO DECREASES Total including other intangible assets | | | 1 540.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 476 016.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 540.00 | | | 1 540.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 467 020.00 | | 8 996.00 | 467 020.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 91.00 | | | 91.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 301 363.00 | 21 575.00 | | 301 363.00 |
PE DEPRECIATION Total including other intangible assets | 1 540.00 | | | 1 540.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 299 823.00 | 21 575.00 | | 299 823.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 190.00 | 190.00 | | 190.00 |
8B Suppliers and Related Accounts | 13 345.00 | 13 345.00 | | 13 345.00 |
8E Income Taxes | 458.00 | 458.00 | | 458.00 |
UT Other financial assets | 91.00 | | | 91.00 |
UX Other trade receivables | 56 379.00 | | | 56 379.00 |
VB VAT | 1 818.00 | | | 1 818.00 |
VI Group and Associates | 39 295.00 | 39 295.00 | | 39 295.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 374.00 | | | 4 374.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 62 663.00 | 62 571.00 | 91.00 | 62 663.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 53 289.00 | 53 289.00 | | 53 289.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 5 516.00 | 8 067.00 | | 5 516.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 19 138.00 | 19 054.00 | | 19 138.00 |
ST Other accounts | 1 820.00 | 1 683.00 | | 1 820.00 |
XQ Rental, rental and co-ownership charges | 3 194.00 | 3 110.00 | | 3 194.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 516.00 | 8 067.00 | | 5 516.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 24 152.00 | 23 846.00 | | 24 152.00 |
