| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 595.00 | 6 595.00 | | 6 595.00 |
AT Other tangible assets | 67 705.00 | 66 179.00 | 1 526.00 | 67 705.00 |
BJ TOTAL (I) | 9 995 528.00 | 82 774.00 | 9 912 754.00 | 9 995 528.00 |
BX Customers and related accounts | 22 031.00 | | 22 031.00 | 22 031.00 |
BZ Other receivables | 6 059 755.00 | 47 000.00 | 6 012 755.00 | 6 059 755.00 |
CD Marketable securities | 121 184.00 | | 121 184.00 | 121 184.00 |
CF Cash and cash equivalents | 18 632.00 | | 18 632.00 | 18 632.00 |
CH Prepaid expenses | 23 240.00 | | 23 240.00 | 23 240.00 |
CJ TOTAL (II) | 6 244 842.00 | 47 000.00 | 6 197 842.00 | 6 244 842.00 |
CO Grand total (0 to V) | 16 240 370.00 | 129 774.00 | 16 110 596.00 | 16 240 370.00 |
CU Other investments | 9 921 228.00 | 10 000.00 | 9 911 228.00 | 9 921 228.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 165 794.00 | 1 165 794.00 | | 1 165 794.00 |
DB Share, merger, contribution premiums, etc. | 203 169.00 | 203 169.00 | | 203 169.00 |
DD Legal reserve (1) | 116 579.00 | 116 579.00 | | 116 579.00 |
DG Other reserves | 9 512 744.00 | 9 322 569.00 | | 9 512 744.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 477 610.00 | 340 175.00 | | 477 610.00 |
DL TOTAL (I) | 11 475 895.00 | 11 148 285.00 | | 11 475 895.00 |
DU Loans and Debts from Credit Institutions (3) | 2 571 548.00 | 2 992 995.00 | | 2 571 548.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 788 493.00 | 2 373 097.00 | | 1 788 493.00 |
DX Trade payables and related accounts | 74 670.00 | 55 286.00 | | 74 670.00 |
DY Tax and social security liabilities | 198 940.00 | 146 918.00 | | 198 940.00 |
EB Prepaid income (2) | 1 050.00 | | | 1 050.00 |
EC TOTAL (IV) | 4 634 701.00 | 5 568 295.00 | | 4 634 701.00 |
EE Grand total (I to V) | 16 110 596.00 | 16 716 581.00 | | 16 110 596.00 |
EG Accrued income and payables due within one year | 2 642 296.00 | 2 994 682.00 | | 2 642 296.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 255.00 | 2 288.00 | | 255.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 761 107.00 | | 761 107.00 | 761 107.00 |
FJ Net sales | 761 107.00 | | 761 107.00 | 761 107.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 323 104.00 | |
FR Total operating income (I) | | | 1 084 211.00 | |
FW Other purchases and external expenses | | | 452 105.00 | |
FX Taxes, duties, and similar payments | | | 16 881.00 | |
FY Salaries and Wages | | | 464 287.00 | |
FZ Social Security Contributions | | | 203 735.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 658.00 | |
GE Other Expenses | | | 9.00 | |
GF Total Operating Expenses (II) | | | 1 146 675.00 | |
GG - OPERATING RESULT (I - II) | | | -62 464.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 585 635.00 | |
GL Other interest and similar income | | | 99 290.00 | |
GP Total financial income (V) | | | 684 924.00 | |
GR Interest and similar expenses | | | 100 754.00 | |
GU Total financial expenses (VI) | | | 100 754.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 584 170.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 521 707.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 323 104.00 | 359 792.00 | | 323 104.00 |
HA Exceptional income from management transactions | | 239.00 | | |
HD Total exceptional income (VII) | | 239.00 | | |
HE Exceptional expenses on management operations | 1 796.00 | 125.00 | | 1 796.00 |
HH Total exceptional expenses (VIII) | 1 796.00 | 125.00 | | 1 796.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 796.00 | 114.00 | | -1 796.00 |
HK Income tax | 42 301.00 | 34 719.00 | | 42 301.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 769 135.00 | 1 610 671.00 | | 1 769 135.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 291 525.00 | 1 270 496.00 | | 1 291 525.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 477 610.00 | 340 175.00 | | 477 610.00 |
| |
| 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 | 9 995 528.00 | | | 9 995 528.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 921 228.00 | |
I4 DECREASES Grand Total | | | 9 995 528.00 | |
IO DECREASES Total including other intangible assets | | | 6 595.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 67 705.00 | |
KD ACQUISITIONS Total including other intangible assets | 6 595.00 | | | 6 595.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 67 705.00 | | | 67 705.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 921 228.00 | | | 9 921 228.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 63 116.00 | 9 658.00 | | 63 116.00 |
PE DEPRECIATION Total including other intangible assets | 6 595.00 | | | 6 595.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 56 521.00 | 9 658.00 | | 56 521.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 47 000.00 | | | 47 000.00 |
7B Total provisions for depreciation | 57 000.00 | | | 57 000.00 |
7C Grand total | 57 000.00 | | | 57 000.00 |
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 |
8A Miscellaneous Loans and Financial Debts | 1 788 493.00 | 1 788 493.00 | | 1 788 493.00 |
8B Suppliers and Related Accounts | 74 670.00 | 74 670.00 | | 74 670.00 |
8C Staff and Related Accounts | 34 161.00 | 34 161.00 | | 34 161.00 |
8D Social Security and Other Social Organizations | 88 503.00 | 88 503.00 | | 88 503.00 |
8E Income Taxes | 7 629.00 | 7 629.00 | | 7 629.00 |
8L Deferred income | 1 050.00 | 1 050.00 | | 1 050.00 |
UX Other trade receivables | 22 031.00 | | | 22 031.00 |
VB VAT | 8 922.00 | | | 8 922.00 |
VC Group and associates | 6 046 869.00 | | | 6 046 869.00 |
VG Loans with a maturity of up to one year at origin | 255.00 | 255.00 | | 255.00 |
VH Loans with a maturity of more than one year at origin | 2 571 293.00 | 583 366.00 | 1 987 926.00 | 2 571 293.00 |
VK Loans repaid during the year | 419 381.00 | | | 419 381.00 |
VP Miscellaneous | 1 859.00 | | | 1 859.00 |
VQ Other Taxes, Duties, and Similar Debts | 40 948.00 | 40 948.00 | | 40 948.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 106.00 | | | 2 106.00 |
VS Prepaid expenses | 23 240.00 | | | 23 240.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 105 026.00 | 6 105 026.00 | | 6 105 026.00 |
VW VAT | 27 699.00 | 27 699.00 | | 27 699.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 634 701.00 | 2 646 774.00 | 1 987 926.00 | 4 634 701.00 |
