| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 060 604.00 | 6 060 604.00 | | 6 060 604.00 |
AT Other tangible assets | 19 126.00 | 5 644.00 | 13 483.00 | 19 126.00 |
BH Other financial assets | 40 161.00 | | 40 161.00 | 40 161.00 |
BJ TOTAL (I) | 7 296 826.00 | 6 066 248.00 | 1 230 579.00 | 7 296 826.00 |
BX Customers and related accounts | 213 573.00 | | 213 573.00 | 213 573.00 |
BZ Other receivables | 1 618 842.00 | | 1 618 842.00 | 1 618 842.00 |
CF Cash and cash equivalents | 16 431.00 | | 16 431.00 | 16 431.00 |
CJ TOTAL (II) | 1 848 846.00 | | 1 848 846.00 | 1 848 846.00 |
CO Grand total (0 to V) | 9 145 672.00 | 6 066 248.00 | 3 079 425.00 | 9 145 672.00 |
CU Other investments | 1 176 935.00 | | 1 176 935.00 | 1 176 935.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 000.00 | 37 140.00 | | 45 000.00 |
DD Legal reserve (1) | 4 500.00 | 4 500.00 | | 4 500.00 |
DG Other reserves | 134.00 | 134.00 | | 134.00 |
DH Retained earnings | 790 287.00 | 886 514.00 | | 790 287.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 254 749.00 | 237 858.00 | | 254 749.00 |
DL TOTAL (I) | 1 094 670.00 | 1 166 146.00 | | 1 094 670.00 |
DU Loans and Debts from Credit Institutions (3) | | 546.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 1 886 649.00 | | | 1 886 649.00 |
DX Trade payables and related accounts | 13 718.00 | 10 878.00 | | 13 718.00 |
DY Tax and social security liabilities | 44 182.00 | 44 153.00 | | 44 182.00 |
EA Other liabilities | 40 206.00 | 3 161 977.00 | | 40 206.00 |
EC TOTAL (IV) | 1 984 755.00 | 3 217 554.00 | | 1 984 755.00 |
EE Grand total (I to V) | 3 079 425.00 | 4 383 700.00 | | 3 079 425.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 447 888.00 | | 447 888.00 | 447 888.00 |
FJ Net sales | 447 888.00 | | 447 888.00 | 447 888.00 |
FR Total operating income (I) | | | 447 888.00 | |
FW Other purchases and external expenses | | | 154 718.00 | |
FX Taxes, duties, and similar payments | | | 9 845.00 | |
FY Salaries and Wages | | | 5 000.00 | |
FZ Social Security Contributions | | | 2 786.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 877.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 176 226.00 | |
GG - OPERATING RESULT (I - II) | | | 271 663.00 | |
GR Interest and similar expenses | | | 5 913.00 | |
GU Total financial expenses (VI) | | | 5 913.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 913.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 265 749.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 11 000.00 | | | 11 000.00 |
HH Total exceptional expenses (VIII) | 11 000.00 | | | 11 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -11 000.00 | | | -11 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 447 888.00 | 257 030.00 | | 447 888.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 193 139.00 | 19 172.00 | | 193 139.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 254 749.00 | 237 858.00 | | 254 749.00 |
| |
| 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 | 7 252 807.00 | | 55 019.00 | 7 252 807.00 |
I3 DECREASES Total Financial Fixed Assets | | 11 000.00 | 1 217 096.00 | |
I4 DECREASES Grand Total | | 11 899.00 | 7 296 826.00 | |
IO DECREASES Total including other intangible assets | | | 6 060 604.00 | |
IY DECREASES Total Tangible Fixed Assets | | 899.00 | 19 126.00 | |
KD ACQUISITIONS Total including other intangible assets | 6 060 604.00 | | | 6 060 604.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 268.00 | | 14 858.00 | 4 268.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 187 935.00 | | 40 161.00 | 1 187 935.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 063 270.00 | 3 877.00 | 899.00 | 6 063 270.00 |
PE DEPRECIATION Total including other intangible assets | 6 060 603.00 | | | 6 060 603.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 666.00 | 3 877.00 | 899.00 | 2 666.00 |
| |
| 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 | 13 718.00 | 13 718.00 | | 13 718.00 |
8D Social Security and Other Social Organizations | 3 322.00 | 3 322.00 | | 3 322.00 |
8K Other liabilities (including liabilities related to repo transactions) | 40 206.00 | 40 206.00 | | 40 206.00 |
UT Other financial assets | 40 161.00 | 40 161.00 | | 40 161.00 |
UX Other trade receivables | 213 573.00 | | | 213 573.00 |
VB VAT | 2 071.00 | | | 2 071.00 |
VI Group and Associates | 1 886 649.00 | 1 886 649.00 | | 1 886 649.00 |
VM Income taxes | 1 615 445.00 | | | 1 615 445.00 |
VQ Other Taxes, Duties, and Similar Debts | 977.00 | 977.00 | | 977.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 325.00 | | | 1 325.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 872 576.00 | 1 872 576.00 | | 1 872 576.00 |
VW VAT | 39 883.00 | 39 883.00 | | 39 883.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 984 755.00 | 1 984 755.00 | | 1 984 755.00 |
