| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 15 245.00 | | 15 245.00 | 15 245.00 |
AP Buildings | 475 976.00 | 460 881.00 | 15 095.00 | 475 976.00 |
AR Technical installations, industrial equipment and tools | 30 526.00 | 30 526.00 | | 30 526.00 |
BB Receivables related to investments | 368 296.00 | | 368 296.00 | 368 296.00 |
BJ TOTAL (I) | 1 394 077.00 | 491 406.00 | 902 671.00 | 1 394 077.00 |
BX Customers and related accounts | 137 836.00 | 209.00 | 137 627.00 | 137 836.00 |
BZ Other receivables | 7 003.00 | | 7 003.00 | 7 003.00 |
CD Marketable securities | 121 959.00 | | 121 959.00 | 121 959.00 |
CF Cash and cash equivalents | 7 745.00 | | 7 745.00 | 7 745.00 |
CJ TOTAL (II) | 274 543.00 | 209.00 | 274 334.00 | 274 543.00 |
CO Grand total (0 to V) | 1 668 620.00 | 491 615.00 | 1 177 005.00 | 1 668 620.00 |
CP Shares due in less than one year | 368 296.00 | | | 368 296.00 |
CR Shares due in more than one year | 220.00 | | | 220.00 |
CU Other investments | 504 035.00 | | 504 035.00 | 504 035.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 752 839.00 | 763 588.00 | | 752 839.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 875.00 | -10 749.00 | | -7 875.00 |
DL TOTAL (I) | 854 964.00 | 862 839.00 | | 854 964.00 |
DV Miscellaneous Loans and Financial Debts (4) | 239 244.00 | 235 203.00 | | 239 244.00 |
DX Trade payables and related accounts | 18 401.00 | 17 243.00 | | 18 401.00 |
DY Tax and social security liabilities | 64 395.00 | 57 451.00 | | 64 395.00 |
EC TOTAL (IV) | 322 041.00 | 309 897.00 | | 322 041.00 |
EE Grand total (I to V) | 1 177 005.00 | 1 172 736.00 | | 1 177 005.00 |
EG Accrued income and payables due within one year | 322 041.00 | 309 897.00 | | 322 041.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 321 540.00 | | 321 540.00 | 321 540.00 |
FJ Net sales | 321 540.00 | | 321 540.00 | 321 540.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 205.00 | |
FQ Other income | | | 15.00 | |
FR Total operating income (I) | | | 328 760.00 | |
FW Other purchases and external expenses | | | 58 304.00 | |
FX Taxes, duties, and similar payments | | | 13 299.00 | |
FY Salaries and Wages | | | 169 579.00 | |
FZ Social Security Contributions | | | 75 585.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 21 438.00 | |
GE Other Expenses | | | 346.00 | |
GF Total Operating Expenses (II) | | | 338 551.00 | |
GG - OPERATING RESULT (I - II) | | | -9 791.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 6 427.00 | |
GL Other interest and similar income | | | 249.00 | |
GP Total financial income (V) | | | 6 676.00 | |
GR Interest and similar expenses | | | 4 041.00 | |
GU Total financial expenses (VI) | | | 4 041.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 635.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 156.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 6 672.00 | 6 672.00 | | 6 672.00 |
HB Exceptional income from capital transactions | | 250.00 | | |
HD Total exceptional income (VII) | | 250.00 | | |
HG Exceptional depreciation and provisions | | 574.00 | | |
HH Total exceptional expenses (VIII) | | 574.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -324.00 | | |
HK Income tax | 719.00 | 296.00 | | 719.00 |
HL TOTAL REVENUE (I + III + V + VII) | 335 436.00 | 338 359.00 | | 335 436.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 343 311.00 | 349 108.00 | | 343 311.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 875.00 | -10 749.00 | | -7 875.00 |
HQ References: Real Estate Leasing | 6 663.00 | | | 6 663.00 |
| |
| 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 | 1 389 988.00 | | 8 988.00 | 1 389 988.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 913.00 | 872 331.00 | |
I4 DECREASES Grand Total | | 4 898.00 | 1 394 077.00 | |
IO DECREASES Total including other intangible assets | | | 15 245.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 985.00 | 506 501.00 | |
KD ACQUISITIONS Total including other intangible assets | 15 245.00 | | | 15 245.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 509 487.00 | | | 509 487.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 865 257.00 | | 8 988.00 | 865 257.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 472 953.00 | 21 438.00 | 2 985.00 | 472 953.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 472 953.00 | 21 438.00 | 2 985.00 | 472 953.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 742.00 | | 533.00 | 742.00 |
7B Total provisions for depreciation | 742.00 | | 533.00 | 742.00 |
7C Grand total | 742.00 | | 533.00 | 742.00 |
UE of which provisions and reversals: - Operating | | | 533.00 | |
| |
| 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 | 18 401.00 | 18 401.00 | | 18 401.00 |
8C Staff and Related Accounts | 16 032.00 | 16 032.00 | | 16 032.00 |
8D Social Security and Other Social Organizations | 31 648.00 | 31 648.00 | | 31 648.00 |
UL Receivables related to investments | 368 296.00 | 368 296.00 | | 368 296.00 |
UX Other trade receivables | 137 616.00 | | | 137 616.00 |
VA Doubtful or disputed receivables | 220.00 | | | 220.00 |
VB VAT | 2 295.00 | | | 2 295.00 |
VI Group and Associates | 239 244.00 | 239 244.00 | | 239 244.00 |
VM Income taxes | 1 712.00 | | | 1 712.00 |
VP Miscellaneous | 1 981.00 | | | 1 981.00 |
VQ Other Taxes, Duties, and Similar Debts | 12 024.00 | 12 024.00 | | 12 024.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 015.00 | | | 1 015.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 513 135.00 | 512 914.00 | 220.00 | 513 135.00 |
VW VAT | 4 692.00 | 4 692.00 | | 4 692.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 322 041.00 | 322 041.00 | | 322 041.00 |
