| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 10 671.00 | | 10 671.00 | 10 671.00 |
AH Goodwill | 45 735.00 | | 45 735.00 | 45 735.00 |
AR Technical installations, industrial equipment and tools | 54 161.00 | 54 161.00 | | 54 161.00 |
AT Other tangible assets | 6 519.00 | 5 149.00 | 1 370.00 | 6 519.00 |
BH Other financial assets | 12 272.00 | | 12 272.00 | 12 272.00 |
BJ TOTAL (I) | 129 358.00 | 59 310.00 | 70 048.00 | 129 358.00 |
BZ Other receivables | 2 127.00 | | 2 127.00 | 2 127.00 |
CF Cash and cash equivalents | 305.00 | | 305.00 | 305.00 |
CJ TOTAL (II) | 2 432.00 | | 2 432.00 | 2 432.00 |
CO Grand total (0 to V) | 131 790.00 | 59 310.00 | 72 480.00 | 131 790.00 |
CP Shares due in less than one year | 12 272.00 | | | 12 272.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 245.00 | 15 245.00 | | 15 245.00 |
DH Retained earnings | -194 233.00 | -198 848.00 | | -194 233.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -321.00 | 4 615.00 | | -321.00 |
DL TOTAL (I) | -179 309.00 | -178 988.00 | | -179 309.00 |
DV Miscellaneous Loans and Financial Debts (4) | 209 476.00 | 199 839.00 | | 209 476.00 |
DX Trade payables and related accounts | 1 031.00 | 1 031.00 | | 1 031.00 |
DY Tax and social security liabilities | 38 963.00 | 44 781.00 | | 38 963.00 |
EA Other liabilities | 2 320.00 | 2 320.00 | | 2 320.00 |
EC TOTAL (IV) | 251 789.00 | 247 971.00 | | 251 789.00 |
EE Grand total (I to V) | 72 480.00 | 68 983.00 | | 72 480.00 |
EG Accrued income and payables due within one year | 251 789.00 | 247 971.00 | | 251 789.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 000.00 | |
FR Total operating income (I) | | | 2 000.00 | |
FW Other purchases and external expenses | | | 1 550.00 | |
FX Taxes, duties, and similar payments | | | 622.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 149.00 | |
GF Total Operating Expenses (II) | | | 2 321.00 | |
GG - OPERATING RESULT (I - II) | | | -321.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -321.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 5 453.00 | | |
HD Total exceptional income (VII) | | 5 453.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 5 453.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 000.00 | 5 453.00 | | 2 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 321.00 | 838.00 | | 2 321.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -321.00 | 4 615.00 | | -321.00 |
| |
| 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 | 127 839.00 | | 1 519.00 | 127 839.00 |
I3 DECREASES Total Financial Fixed Assets | | | 12 272.00 | |
I4 DECREASES Grand Total | | | 129 358.00 | |
IO DECREASES Total including other intangible assets | | | 56 406.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 60 680.00 | |
KD ACQUISITIONS Total including other intangible assets | 56 406.00 | | | 56 406.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 59 161.00 | | 1 519.00 | 59 161.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 272.00 | | | 12 272.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 59 161.00 | 149.00 | | 59 161.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 59 161.00 | 149.00 | | 59 161.00 |
| |
| 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 | 5 490.00 | 5 490.00 | | 5 490.00 |
8B Suppliers and Related Accounts | 1 031.00 | 1 031.00 | | 1 031.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 320.00 | 2 320.00 | | 2 320.00 |
UT Other financial assets | 12 272.00 | 12 272.00 | | 12 272.00 |
VB VAT | 304.00 | | | 304.00 |
VI Group and Associates | 203 986.00 | 203 986.00 | | 203 986.00 |
VQ Other Taxes, Duties, and Similar Debts | 36 024.00 | 36 024.00 | | 36 024.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 823.00 | | | 1 823.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 399.00 | 14 399.00 | | 14 399.00 |
VW VAT | 2 939.00 | 2 939.00 | | 2 939.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 251 789.00 | 251 789.00 | | 251 789.00 |
