| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 11 000.00 | 11 000.00 | | 11 000.00 |
AT Other tangible assets | 17 478.00 | 2 767.00 | 14 711.00 | 17 478.00 |
BB Receivables related to investments | 131 477.00 | 71 689.00 | 59 788.00 | 131 477.00 |
BH Other financial assets | 500.00 | | 500.00 | 500.00 |
BJ TOTAL (I) | 244 954.00 | 135 455.00 | 109 499.00 | 244 954.00 |
BV Advances and down payments on orders | 4 683.00 | | 4 683.00 | 4 683.00 |
BX Customers and related accounts | 168 560.00 | 65 154.00 | 103 406.00 | 168 560.00 |
BZ Other receivables | 11 247.00 | | 11 247.00 | 11 247.00 |
CF Cash and cash equivalents | 3 964.00 | | 3 964.00 | 3 964.00 |
CH Prepaid expenses | 1 613.00 | | 1 613.00 | 1 613.00 |
CJ TOTAL (II) | 190 067.00 | 65 154.00 | 124 913.00 | 190 067.00 |
CO Grand total (0 to V) | 435 021.00 | 200 609.00 | 234 411.00 | 435 021.00 |
CP Shares due in less than one year | 60 288.00 | | | 60 288.00 |
CU Other investments | 84 500.00 | 50 000.00 | 34 500.00 | 84 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 415 500.00 | 415 500.00 | | 415 500.00 |
DH Retained earnings | -239 508.00 | -244 650.00 | | -239 508.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 220.00 | 5 142.00 | | 5 220.00 |
DL TOTAL (I) | 181 212.00 | 175 992.00 | | 181 212.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 3 679.00 | | |
DX Trade payables and related accounts | 21 682.00 | 6 210.00 | | 21 682.00 |
DY Tax and social security liabilities | 31 517.00 | 35 467.00 | | 31 517.00 |
EC TOTAL (IV) | 53 199.00 | 45 356.00 | | 53 199.00 |
EE Grand total (I to V) | 234 411.00 | 221 348.00 | | 234 411.00 |
EG Accrued income and payables due within one year | 53 199.00 | 45 356.00 | | 53 199.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 166 523.00 | | 166 523.00 | 166 523.00 |
FJ Net sales | 166 523.00 | | 166 523.00 | 166 523.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 967.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 171 494.00 | |
FW Other purchases and external expenses | | | 77 669.00 | |
FX Taxes, duties, and similar payments | | | 4 155.00 | |
FY Salaries and Wages | | | 50 555.00 | |
FZ Social Security Contributions | | | 16 069.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 373.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 151 824.00 | |
GG - OPERATING RESULT (I - II) | | | 19 671.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 19 671.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2 385.00 | | | 2 385.00 |
HB Exceptional income from capital transactions | 16 500.00 | | | 16 500.00 |
HD Total exceptional income (VII) | 18 885.00 | | | 18 885.00 |
HE Exceptional expenses on management operations | 10 000.00 | 10 260.00 | | 10 000.00 |
HF Exceptional expenses on capital transactions | 23 335.00 | | | 23 335.00 |
HH Total exceptional expenses (VIII) | 33 335.00 | 10 260.00 | | 33 335.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -14 450.00 | -10 260.00 | | -14 450.00 |
HL TOTAL REVENUE (I + III + V + VII) | 190 379.00 | 107 992.00 | | 190 379.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 185 159.00 | 102 850.00 | | 185 159.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 220.00 | 5 142.00 | | 5 220.00 |
| |
| 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 | 262 156.00 | | 9 415.00 | 262 156.00 |
I3 DECREASES Total Financial Fixed Assets | | 19 556.00 | 216 477.00 | |
I4 DECREASES Grand Total | | 26 617.00 | 244 954.00 | |
IO DECREASES Total including other intangible assets | | | 11 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 7 060.00 | 17 478.00 | |
KD ACQUISITIONS Total including other intangible assets | 11 000.00 | | | 11 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 22 298.00 | | 2 240.00 | 22 298.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 228 858.00 | | 7 175.00 | 228 858.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 869.00 | 3 373.00 | 2 475.00 | 12 869.00 |
PE DEPRECIATION Total including other intangible assets | 8 910.00 | 2 090.00 | | 8 910.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 959.00 | 1 283.00 | 2 475.00 | 3 959.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 65 154.00 | | | 65 154.00 |
7B Total provisions for depreciation | 186 843.00 | | | 186 843.00 |
7C Grand total | 186 843.00 | | | 186 843.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 21 682.00 | 21 682.00 | | 21 682.00 |
8D Social Security and Other Social Organizations | 14 398.00 | 14 398.00 | | 14 398.00 |
UL Receivables related to investments | 131 477.00 | 131 477.00 | | 131 477.00 |
UT Other financial assets | 500.00 | 500.00 | | 500.00 |
UX Other trade receivables | 168 560.00 | | | 168 560.00 |
VB VAT | 3 597.00 | | | 3 597.00 |
VQ Other Taxes, Duties, and Similar Debts | 645.00 | 645.00 | | 645.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 650.00 | | | 7 650.00 |
VS Prepaid expenses | 1 613.00 | | | 1 613.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 313 396.00 | 313 396.00 | | 313 396.00 |
VW VAT | 16 474.00 | 16 474.00 | | 16 474.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 53 199.00 | 53 199.00 | | 53 199.00 |
