| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 11 850.00 | 4 630.00 | 7 220.00 | 11 850.00 |
BH Other financial assets | 2 178.00 | | 2 178.00 | 2 178.00 |
BJ TOTAL (I) | 200 655.00 | 4 630.00 | 196 025.00 | 200 655.00 |
BX Customers and related accounts | 105 257.00 | | 105 257.00 | 105 257.00 |
BZ Other receivables | 28 421.00 | | 28 421.00 | 28 421.00 |
CF Cash and cash equivalents | 27 284.00 | | 27 284.00 | 27 284.00 |
CH Prepaid expenses | 9 083.00 | | 9 083.00 | 9 083.00 |
CJ TOTAL (II) | 170 045.00 | | 170 045.00 | 170 045.00 |
CO Grand total (0 to V) | 370 700.00 | 4 630.00 | 366 070.00 | 370 700.00 |
CS Evaluated investments - equity method | 186 627.00 | | 186 627.00 | 186 627.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 40 130.00 | 33 744.00 | | 40 130.00 |
DL TOTAL (I) | 41 230.00 | 34 844.00 | | 41 230.00 |
DV Miscellaneous Loans and Financial Debts (4) | 265 685.00 | 92 508.00 | | 265 685.00 |
DX Trade payables and related accounts | 16 525.00 | 135 180.00 | | 16 525.00 |
DY Tax and social security liabilities | 28 675.00 | 27 622.00 | | 28 675.00 |
EA Other liabilities | 206.00 | | | 206.00 |
EB Prepaid income (2) | 13 750.00 | 13 750.00 | | 13 750.00 |
EC TOTAL (IV) | 324 839.00 | 269 060.00 | | 324 839.00 |
EE Grand total (I to V) | 366 070.00 | 303 904.00 | | 366 070.00 |
EG Accrued income and payables due within one year | 324 839.00 | 269 060.00 | | 324 839.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 360 160.00 | |
FJ Net sales | | | 360 160.00 | |
FQ Other income | | | 134.00 | |
FR Total operating income (I) | | | 360 294.00 | |
FW Other purchases and external expenses | | | 245 585.00 | |
FX Taxes, duties, and similar payments | | | 676.00 | |
FY Salaries and Wages | | | 31 226.00 | |
GB Operating Expenses - Provisions | | | 3 950.00 | |
GF Total Operating Expenses (II) | | | 281 437.00 | |
GG - OPERATING RESULT (I - II) | | | 78 857.00 | |
GU Total financial expenses (VI) | | | 17 820.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -17 820.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 61 036.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 20 906.00 | 17 179.00 | | 20 906.00 |
HL TOTAL REVENUE (I + III + V + VII) | 360 294.00 | 338 741.00 | | 360 294.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 320 163.00 | 304 997.00 | | 320 163.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 40 130.00 | 33 744.00 | | 40 130.00 |
| |
| 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 | 178 961.00 | | | 178 961.00 |
I3 DECREASES Total Financial Fixed Assets | | | 188 805.00 | |
I4 DECREASES Grand Total | | | 200 655.00 | |
IO DECREASES Total including other intangible assets | | | 11 850.00 | |
KD ACQUISITIONS Total including other intangible assets | 11 850.00 | | | 11 850.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 167 111.00 | | | 167 111.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 680.00 | 3 950.00 | | 680.00 |
PE DEPRECIATION Total including other intangible assets | 680.00 | 3 950.00 | | 680.00 |
| |
| 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 | 16 525.00 | 16 525.00 | | 16 525.00 |
8K Other liabilities (including liabilities related to repo transactions) | 265 890.00 | 265 890.00 | | 265 890.00 |
8L Deferred income | 13 750.00 | 13 750.00 | | 13 750.00 |
UL Receivables related to investments | 182 427.00 | | | 182 427.00 |
UT Other financial assets | 2 178.00 | | | 2 178.00 |
UX Other trade receivables | 105 257.00 | | | 105 257.00 |
VP Miscellaneous | 28 421.00 | | | 28 421.00 |
VQ Other Taxes, Duties, and Similar Debts | 28 675.00 | 28 675.00 | | 28 675.00 |
VS Prepaid expenses | 9 083.00 | | | 9 083.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 327 366.00 | 142 761.00 | 184 605.00 | 327 366.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 324 839.00 | 324 839.00 | | 324 839.00 |
