| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 708.00 | 708.00 | | 708.00 |
AR Technical installations, industrial equipment and tools | 1 397.00 | 1 397.00 | | 1 397.00 |
AT Other tangible assets | 145 540.00 | 100 519.00 | 45 020.00 | 145 540.00 |
BH Other financial assets | 85.00 | | 85.00 | 85.00 |
BJ TOTAL (I) | 541 233.00 | 102 624.00 | 438 610.00 | 541 233.00 |
BX Customers and related accounts | 96 214.00 | | 96 214.00 | 96 214.00 |
BZ Other receivables | 85 361.00 | | 85 361.00 | 85 361.00 |
CD Marketable securities | 3 242.00 | 857.00 | 2 385.00 | 3 242.00 |
CF Cash and cash equivalents | 12 632.00 | | 12 632.00 | 12 632.00 |
CH Prepaid expenses | 1 722.00 | | 1 722.00 | 1 722.00 |
CJ TOTAL (II) | 199 171.00 | 857.00 | 198 314.00 | 199 171.00 |
CO Grand total (0 to V) | 740 404.00 | 103 481.00 | 636 924.00 | 740 404.00 |
CP Shares due in less than one year | 85.00 | | | 85.00 |
CU Other investments | 393 504.00 | | 393 504.00 | 393 504.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 206 297.00 | 155 154.00 | | 206 297.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 76 487.00 | 81 143.00 | | 76 487.00 |
DL TOTAL (I) | 291 584.00 | 245 097.00 | | 291 584.00 |
DU Loans and Debts from Credit Institutions (3) | 92 592.00 | 101 026.00 | | 92 592.00 |
DV Miscellaneous Loans and Financial Debts (4) | 69 322.00 | 53 863.00 | | 69 322.00 |
DX Trade payables and related accounts | 5 854.00 | 11 220.00 | | 5 854.00 |
DY Tax and social security liabilities | 73 539.00 | 85 149.00 | | 73 539.00 |
EA Other liabilities | 104 033.00 | 108 906.00 | | 104 033.00 |
EC TOTAL (IV) | 345 340.00 | 360 164.00 | | 345 340.00 |
EE Grand total (I to V) | 636 924.00 | 605 261.00 | | 636 924.00 |
EG Accrued income and payables due within one year | 264 358.00 | 270 713.00 | | 264 358.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 142 426.00 | | 142 426.00 | 142 426.00 |
FJ Net sales | 142 426.00 | | 142 426.00 | 142 426.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 891.00 | |
FR Total operating income (I) | | | 146 317.00 | |
FW Other purchases and external expenses | | | 54 273.00 | |
FX Taxes, duties, and similar payments | | | 4 532.00 | |
FY Salaries and Wages | | | 54 553.00 | |
FZ Social Security Contributions | | | 14 593.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 392.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 141 344.00 | |
GG - OPERATING RESULT (I - II) | | | 4 974.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 40 121.00 | |
GL Other interest and similar income | | | 1 282.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | 41 403.00 | |
GQ Financial allocations to depreciation and provisions | | | 157.00 | |
GR Interest and similar expenses | | | 3 853.00 | |
GU Total financial expenses (VI) | | | 4 010.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 37 393.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 42 366.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 891.00 | 5 834.00 | | 3 891.00 |
HA Exceptional income from management transactions | 21 022.00 | 21 034.00 | | 21 022.00 |
HB Exceptional income from capital transactions | 17 438.00 | 82 313.00 | | 17 438.00 |
HD Total exceptional income (VII) | 38 460.00 | 103 347.00 | | 38 460.00 |
HE Exceptional expenses on management operations | | 6 666.00 | | |
HF Exceptional expenses on capital transactions | | 15 876.00 | | |
HH Total exceptional expenses (VIII) | | 22 542.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 38 460.00 | 80 805.00 | | 38 460.00 |
HK Income tax | 4 339.00 | 1 501.00 | | 4 339.00 |
HL TOTAL REVENUE (I + III + V + VII) | 226 180.00 | 265 944.00 | | 226 180.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 149 693.00 | 184 801.00 | | 149 693.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 76 487.00 | 81 143.00 | | 76 487.00 |
| |
| 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 | 541 233.00 | | | 541 233.00 |
I3 DECREASES Total Financial Fixed Assets | | | 393 589.00 | |
I4 DECREASES Grand Total | | | 541 233.00 | |
IO DECREASES Total including other intangible assets | | | 708.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 146 936.00 | |
KD ACQUISITIONS Total including other intangible assets | 708.00 | | | 708.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 146 936.00 | | | 146 936.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 393 589.00 | | | 393 589.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 89 231.00 | 13 392.00 | | 89 231.00 |
PE DEPRECIATION Total including other intangible assets | 708.00 | | | 708.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 88 523.00 | 13 392.00 | | 88 523.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 700.00 | 157.00 | | 700.00 |
7B Total provisions for depreciation | 700.00 | 157.00 | | 700.00 |
7C Grand total | 700.00 | 157.00 | | 700.00 |
UG - Financial | | 157.00 | | |
| |
| 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 | 5 854.00 | 5 854.00 | | 5 854.00 |
8C Staff and Related Accounts | 3 476.00 | 3 476.00 | | 3 476.00 |
8D Social Security and Other Social Organizations | 53 357.00 | 53 357.00 | | 53 357.00 |
8E Income Taxes | 2 218.00 | 2 218.00 | | 2 218.00 |
8K Other liabilities (including liabilities related to repo transactions) | 104 033.00 | 104 033.00 | | 104 033.00 |
UT Other financial assets | 85.00 | 85.00 | | 85.00 |
UX Other trade receivables | 96 214.00 | | | 96 214.00 |
VB VAT | 1 225.00 | | | 1 225.00 |
VC Group and associates | 84 136.00 | | | 84 136.00 |
VG Loans with a maturity of up to one year at origin | 3 141.00 | 3 141.00 | | 3 141.00 |
VH Loans with a maturity of more than one year at origin | 89 451.00 | 8 470.00 | 37 360.00 | 89 451.00 |
VI Group and Associates | 69 322.00 | 69 322.00 | | 69 322.00 |
VK Loans repaid during the year | 8 148.00 | | | 8 148.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 131.00 | 1 131.00 | | 1 131.00 |
VS Prepaid expenses | 1 722.00 | | | 1 722.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 183 382.00 | 183 382.00 | | 183 382.00 |
VW VAT | 13 356.00 | 13 356.00 | | 13 356.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 345 340.00 | 264 358.00 | 37 360.00 | 345 340.00 |
