| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 079.00 | 3 079.00 | | 3 079.00 |
AT Other tangible assets | 50 400.00 | 50 400.00 | | 50 400.00 |
BF Loans | 111 345.00 | | 111 345.00 | 111 345.00 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 8 870 218.00 | 2 123 842.00 | 6 746 375.00 | 8 870 218.00 |
BX Customers and related accounts | 3 338.00 | | 3 338.00 | 3 338.00 |
BZ Other receivables | 581 287.00 | | 581 287.00 | 581 287.00 |
CF Cash and cash equivalents | 86 478.00 | | 86 478.00 | 86 478.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 671 105.00 | | 671 105.00 | 671 105.00 |
CO Grand total (0 to V) | 9 541 323.00 | 2 123 842.00 | 7 417 480.00 | 9 541 323.00 |
CU Other investments | 8 705 392.00 | 2 070 362.00 | 6 635 029.00 | 8 705 392.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 995.00 | 38 511.00 | | 37 995.00 |
DD Legal reserve (1) | 3 851.00 | 3 851.00 | | 3 851.00 |
DE Statutory or contractual reserves | 367 057.00 | 365 570.00 | | 367 057.00 |
DG Other reserves | 6 657 750.00 | 6 656 263.00 | | 6 657 750.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 511.00 | 2 974.00 | | 27 511.00 |
DL TOTAL (I) | 7 094 166.00 | 7 067 170.00 | | 7 094 166.00 |
DQ Provisions for Expenses | 2 815.00 | 2 376.00 | | 2 815.00 |
DR TOTAL (IV) | 2 815.00 | 2 376.00 | | 2 815.00 |
DU Loans and Debts from Credit Institutions (3) | 299 784.00 | | | 299 784.00 |
DX Trade payables and related accounts | 13 005.00 | 23 759.00 | | 13 005.00 |
DY Tax and social security liabilities | 7 708.00 | 7 931.00 | | 7 708.00 |
EC TOTAL (IV) | 320 499.00 | 31 691.00 | | 320 499.00 |
EE Grand total (I to V) | 7 417 480.00 | 7 101 238.00 | | 7 417 480.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 13 355.00 | | 13 355.00 | 13 355.00 |
FJ Net sales | 13 355.00 | | 13 355.00 | 13 355.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 588.00 | |
FR Total operating income (I) | | | 13 944.00 | |
FW Other purchases and external expenses | | | 102 874.00 | |
FX Taxes, duties, and similar payments | | | 2 272.00 | |
FY Salaries and Wages | | | 26 951.00 | |
FZ Social Security Contributions | | | 11 042.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 438.00 | |
GF Total Operating Expenses (II) | | | 143 580.00 | |
GG - OPERATING RESULT (I - II) | | | -129 636.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 96 220.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 96 220.00 | |
GR Interest and similar expenses | | | 3 887.00 | |
GU Total financial expenses (VI) | | | 3 887.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 92 333.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -37 303.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 7.00 | 5.00 | | 7.00 |
HD Total exceptional income (VII) | 7.00 | 5.00 | | 7.00 |
HE Exceptional expenses on management operations | 1 903.00 | 1 503.00 | | 1 903.00 |
HH Total exceptional expenses (VIII) | 1 903.00 | 1 503.00 | | 1 903.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 895.00 | -1 497.00 | | -1 895.00 |
HK Income tax | -66 711.00 | -54 971.00 | | -66 711.00 |
HL TOTAL REVENUE (I + III + V + VII) | 110 172.00 | 100 537.00 | | 110 172.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 82 660.00 | 97 563.00 | | 82 660.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 511.00 | 2 974.00 | | 27 511.00 |
| |
| 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 | 8 918 869.00 | | | 8 918 869.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 48 651.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 48 651.00 | 8 816 738.00 | |
I4 DECREASES Grand Total | | 48 651.00 | 8 870 218.00 | |
IO DECREASES Total including other intangible assets | | | 3 080.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 50 400.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 080.00 | | | 3 080.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 50 400.00 | | | 50 400.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 865 389.00 | | | 8 865 389.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 53 480.00 | | | 53 480.00 |
PE DEPRECIATION Total including other intangible assets | 3 080.00 | | | 3 080.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 50 400.00 | | | 50 400.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4X Provisions for pensions and similar obligations | | | | |
5Z Total provisions for risks and expenses | 2 376.00 | 439.00 | | 2 376.00 |
7B Total provisions for depreciation | 2 070 362.00 | | | 2 070 362.00 |
7C Grand total | 2 072 739.00 | 439.00 | | 2 072 739.00 |
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 | 13 006.00 | 13 006.00 | | 13 006.00 |
8C Staff and Related Accounts | 1 701.00 | 1 701.00 | | 1 701.00 |
8D Social Security and Other Social Organizations | 5 440.00 | 5 440.00 | | 5 440.00 |
UP Loans | 111 346.00 | | | 111 346.00 |
UX Other trade receivables | 3 339.00 | | | 3 339.00 |
VH Loans with a maturity of more than one year at origin | 299 785.00 | 299 785.00 | | 299 785.00 |
VM Income taxes | 67 525.00 | | | 67 525.00 |
VN Other taxes, similar payments | 123.00 | | | 123.00 |
VQ Other Taxes, Duties, and Similar Debts | 567.00 | 567.00 | | 567.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 513 639.00 | | | 513 639.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 695 972.00 | 584 626.00 | 111 346.00 | 695 972.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 320 499.00 | 320 499.00 | | 320 499.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | 1.00 | | 1.00 |
