| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 934.00 | 934.00 | | 934.00 |
AH Goodwill | 152 324.00 | | 152 324.00 | 152 324.00 |
AR Technical installations, industrial equipment and tools | 3 750.00 | 3 750.00 | | 3 750.00 |
AT Other tangible assets | 9 756.00 | 9 756.00 | | 9 756.00 |
BD Other fixed assets | 1 911.00 | | 1 911.00 | 1 911.00 |
BH Other financial assets | 78.00 | | 78.00 | 78.00 |
BJ TOTAL (I) | 223 889.00 | 34 450.00 | 189 440.00 | 223 889.00 |
BN Goods in progress | 73 889.00 | | 73 889.00 | 73 889.00 |
BT Goods | 1 292.00 | | 1 292.00 | 1 292.00 |
BX Customers and related accounts | 613.00 | | 613.00 | 613.00 |
BZ Other receivables | 260 110.00 | | 260 110.00 | 260 110.00 |
CF Cash and cash equivalents | 20 639.00 | | 20 639.00 | 20 639.00 |
CH Prepaid expenses | 1 157.00 | | 1 157.00 | 1 157.00 |
CJ TOTAL (II) | 357 699.00 | | 357 699.00 | 357 699.00 |
CO Grand total (0 to V) | 581 588.00 | 34 450.00 | 547 139.00 | 581 588.00 |
CP Shares due in less than one year | 78.00 | | | 78.00 |
CU Other investments | 55 137.00 | 20 010.00 | 35 127.00 | 55 137.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DB Share, merger, contribution premiums, etc. | 414 413.00 | 414 413.00 | | 414 413.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 256 510.00 | 256 510.00 | | 256 510.00 |
DH Retained earnings | -341 757.00 | -346 739.00 | | -341 757.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 989.00 | 4 982.00 | | 10 989.00 |
DL TOTAL (I) | 450 156.00 | 439 167.00 | | 450 156.00 |
DV Miscellaneous Loans and Financial Debts (4) | 33 029.00 | 64 183.00 | | 33 029.00 |
DX Trade payables and related accounts | 52 604.00 | 50 101.00 | | 52 604.00 |
DY Tax and social security liabilities | 760.00 | 855.00 | | 760.00 |
DZ Fixed asset liabilities and related accounts | 450.00 | | | 450.00 |
EA Other liabilities | 10 141.00 | 10 141.00 | | 10 141.00 |
EC TOTAL (IV) | 96 983.00 | 125 280.00 | | 96 983.00 |
EE Grand total (I to V) | 547 139.00 | 564 447.00 | | 547 139.00 |
EG Accrued income and payables due within one year | 96 983.00 | 125 280.00 | | 96 983.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FJ Net sales | | | | |
FM Inventory production | | | 243.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 911.00 | |
FQ Other income | | | 1 750.00 | |
FR Total operating income (I) | | | 2 904.00 | |
FW Other purchases and external expenses | | | 28 023.00 | |
FX Taxes, duties, and similar payments | | | 1 847.00 | |
FY Salaries and Wages | | | 1 031.00 | |
GF Total Operating Expenses (II) | | | 30 901.00 | |
GG - OPERATING RESULT (I - II) | | | -27 997.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 42 297.00 | |
GL Other interest and similar income | | | 995.00 | |
GP Total financial income (V) | | | 43 292.00 | |
GR Interest and similar expenses | | | 4 251.00 | |
GU Total financial expenses (VI) | | | 4 251.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 39 041.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 045.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 911.00 | 17.00 | | 911.00 |
HA Exceptional income from management transactions | | 13 669.00 | | |
HD Total exceptional income (VII) | | 13 669.00 | | |
HE Exceptional expenses on management operations | 56.00 | 3 536.00 | | 56.00 |
HH Total exceptional expenses (VIII) | 56.00 | 3 536.00 | | 56.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -56.00 | 10 132.00 | | -56.00 |
HL TOTAL REVENUE (I + III + V + VII) | 46 196.00 | 50 686.00 | | 46 196.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 35 207.00 | 45 704.00 | | 35 207.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 989.00 | 4 982.00 | | 10 989.00 |
| |
| 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 | 223 406.00 | | 483.00 | 223 406.00 |
I3 DECREASES Total Financial Fixed Assets | | | 57 126.00 | |
I4 DECREASES Grand Total | | | 223 889.00 | |
IN DECREASES Start-up, development, or research expenses | | 2.00 | | |
IO DECREASES Total including other intangible assets | | | 153 257.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 13 506.00 | |
KD ACQUISITIONS Total including other intangible assets | 153 257.00 | | | 153 257.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 13 506.00 | | | 13 506.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 56 643.00 | | 483.00 | 56 643.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 14 440.00 | | | 14 440.00 |
PE DEPRECIATION Total including other intangible assets | 934.00 | | | 934.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 13 506.00 | | | 13 506.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 20 010.00 | | | 20 010.00 |
7C Grand total | 20 010.00 | | | 20 010.00 |
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 | 52 604.00 | 52 604.00 | | 52 604.00 |
8D Social Security and Other Social Organizations | 98.00 | 98.00 | | 98.00 |
8J Fixed Asset Liabilities and Related Accounts | 450.00 | 450.00 | | 450.00 |
8K Other liabilities (including liabilities related to repo transactions) | 10 141.00 | 10 141.00 | | 10 141.00 |
UT Other financial assets | 78.00 | 78.00 | | 78.00 |
UX Other trade receivables | 613.00 | | | 613.00 |
UZ Social Security, other social security organizations | 1 074.00 | | | 1 074.00 |
VB VAT | 11 217.00 | | | 11 217.00 |
VC Group and associates | 235 238.00 | | | 235 238.00 |
VI Group and Associates | 33 029.00 | 33 029.00 | | 33 029.00 |
VQ Other Taxes, Duties, and Similar Debts | 662.00 | 662.00 | | 662.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 12 581.00 | | | 12 581.00 |
VS Prepaid expenses | 1 157.00 | | | 1 157.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 261 957.00 | 261 957.00 | | 261 957.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 96 983.00 | 96 983.00 | | 96 983.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 633.00 | 5 400.00 | | 633.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 9 063.00 | 9 739.00 | | 9 063.00 |
ST Other accounts | 6 967.00 | 6 629.00 | | 6 967.00 |
XQ Rental, rental and co-ownership charges | 11 992.00 | 12 617.00 | | 11 992.00 |
YW Business tax | 1 214.00 | 2 552.00 | | 1 214.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 847.00 | 7 952.00 | | 1 847.00 |
YY Amount of VAT collected | | 5 766.00 | | |
YZ Total deductible VAT on goods and services | 2 630.00 | 1 533.00 | | 2 630.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 28 023.00 | 28 985.00 | | 28 023.00 |
