| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 233.00 | 1 233.00 | | 1 233.00 |
AJ Other Intangible Assets | 632.00 | 498.00 | 134.00 | 632.00 |
AT Other tangible assets | 37 817.00 | 37 817.00 | | 37 817.00 |
BH Other financial assets | 2 006.00 | | 2 006.00 | 2 006.00 |
BJ TOTAL (I) | 2 294 092.00 | 39 547.00 | 2 254 545.00 | 2 294 092.00 |
BV Advances and down payments on orders | 16 601.00 | | 16 601.00 | 16 601.00 |
BX Customers and related accounts | 528.00 | | 528.00 | 528.00 |
BZ Other receivables | 9 128 714.00 | 822 286.00 | 8 306 428.00 | 9 128 714.00 |
CF Cash and cash equivalents | 57 130.00 | | 57 130.00 | 57 130.00 |
CH Prepaid expenses | 4 436.00 | | 4 436.00 | 4 436.00 |
CJ TOTAL (II) | 9 207 409.00 | 822 286.00 | 8 385 123.00 | 9 207 409.00 |
CO Grand total (0 to V) | 11 501 501.00 | 861 833.00 | 10 639 667.00 | 11 501 501.00 |
CR Shares due in more than one year | 2 607 168.00 | | | 2 607 168.00 |
CU Other investments | 2 252 404.00 | | 2 252 404.00 | 2 252 404.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 052 700.00 | 1 052 700.00 | | 1 052 700.00 |
DD Legal reserve (1) | 105 270.00 | 105 270.00 | | 105 270.00 |
DG Other reserves | 8 522 254.00 | 8 522 254.00 | | 8 522 254.00 |
DH Retained earnings | -294 809.00 | | | -294 809.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 110 686.00 | -294 809.00 | | 110 686.00 |
DL TOTAL (I) | 9 496 101.00 | 9 385 414.00 | | 9 496 101.00 |
DU Loans and Debts from Credit Institutions (3) | 210.00 | 1 587.00 | | 210.00 |
DV Miscellaneous Loans and Financial Debts (4) | 36 334.00 | 11 716.00 | | 36 334.00 |
DX Trade payables and related accounts | 33 025.00 | 60 616.00 | | 33 025.00 |
DY Tax and social security liabilities | 14 006.00 | 18 193.00 | | 14 006.00 |
EA Other liabilities | 1 057 718.00 | 1 067 700.00 | | 1 057 718.00 |
EB Prepaid income (2) | 2 274.00 | | | 2 274.00 |
EC TOTAL (IV) | 1 143 567.00 | 1 159 812.00 | | 1 143 567.00 |
EE Grand total (I to V) | 10 639 667.00 | 10 545 226.00 | | 10 639 667.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 7 788.00 | | 7 788.00 | 7 788.00 |
FJ Net sales | 7 788.00 | | 7 788.00 | 7 788.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 585 092.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 592 880.00 | |
FW Other purchases and external expenses | | | 52 786.00 | |
FX Taxes, duties, and similar payments | | | 1 401.00 | |
FY Salaries and Wages | | | 172 130.00 | |
FZ Social Security Contributions | | | 16 142.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 32.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 44 689.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 287 185.00 | |
GG - OPERATING RESULT (I - II) | | | 305 695.00 | |
GI Supported loss or transferred profit (IV) | | | 470 697.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 283 512.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | 283 512.00 | |
GR Interest and similar expenses | | | 13 517.00 | |
GU Total financial expenses (VI) | | | 13 517.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 269 995.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 104 993.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 10 302.00 | 212 004.00 | | 10 302.00 |
HD Total exceptional income (VII) | 10 302.00 | 212 004.00 | | 10 302.00 |
HF Exceptional expenses on capital transactions | 4 609.00 | 921.00 | | 4 609.00 |
HH Total exceptional expenses (VIII) | 4 609.00 | 921.00 | | 4 609.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 5 693.00 | 211 083.00 | | 5 693.00 |
HL TOTAL REVENUE (I + III + V + VII) | 886 695.00 | 735 707.00 | | 886 695.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 776 008.00 | 1 030 516.00 | | 776 008.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 110 686.00 | -294 809.00 | | 110 686.00 |
| |
| 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 | 1 794 362.00 | | 500 250.00 | 1 794 362.00 |
I3 DECREASES Total Financial Fixed Assets | | 520.00 | 2 254 410.00 | |
I4 DECREASES Grand Total | | 520.00 | 2 294 092.00 | |
IO DECREASES Total including other intangible assets | | | 1 865.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 37 817.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 865.00 | | | 1 865.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 37 817.00 | | | 37 817.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 754 680.00 | | 500 250.00 | 1 754 680.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 39 516.00 | 32.00 | | 39 516.00 |
PE DEPRECIATION Total including other intangible assets | 1 699.00 | 32.00 | | 1 699.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 37 817.00 | | | 37 817.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 1 361 815.00 | 44 689.00 | 584 218.00 | 1 361 815.00 |
7B Total provisions for depreciation | 1 361 815.00 | 44 689.00 | 584 218.00 | 1 361 815.00 |
7C Grand total | 1 361 815.00 | 44 689.00 | 584 218.00 | 1 361 815.00 |
UE of which provisions and reversals: - Operating | | 44 689.00 | 584 218.00 | |
| |
| 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 | 33 025.00 | 33 025.00 | | 33 025.00 |
8C Staff and Related Accounts | 5 729.00 | 5 729.00 | | 5 729.00 |
8D Social Security and Other Social Organizations | 4 195.00 | 4 195.00 | | 4 195.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 057 718.00 | 23 971.00 | 1 033 747.00 | 1 057 718.00 |
8L Deferred income | 2 274.00 | 2 274.00 | | 2 274.00 |
UT Other financial assets | 2 006.00 | | | 2 006.00 |
UX Other trade receivables | 528.00 | | | 528.00 |
VB VAT | 7 363.00 | | | 7 363.00 |
VC Group and associates | 1 802 969.00 | | | 1 802 969.00 |
VH Loans with a maturity of more than one year at origin | 210.00 | 210.00 | | 210.00 |
VI Group and Associates | 36 334.00 | 36 334.00 | | 36 334.00 |
VM Income taxes | 7 659.00 | | | 7 659.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 310 723.00 | | | 7 310 723.00 |
VS Prepaid expenses | 4 436.00 | | | 4 436.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 135 684.00 | 6 526 510.00 | 2 609 174.00 | 9 135 684.00 |
VW VAT | 4 081.00 | 4 081.00 | | 4 081.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 143 567.00 | 109 820.00 | 1 033 747.00 | 1 143 567.00 |
