| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 900.00 | 2 900.00 | | 2 900.00 |
AT Other tangible assets | 50 880.00 | 46 366.00 | 4 514.00 | 50 880.00 |
BH Other financial assets | 3 426.00 | | 3 426.00 | 3 426.00 |
BJ TOTAL (I) | 790 359.00 | 555 809.00 | 234 550.00 | 790 359.00 |
BX Customers and related accounts | 39 322.00 | | 39 322.00 | 39 322.00 |
BZ Other receivables | 456 505.00 | 434 690.00 | 21 815.00 | 456 505.00 |
CD Marketable securities | 50 954.00 | | 50 954.00 | 50 954.00 |
CF Cash and cash equivalents | 98 008.00 | | 98 008.00 | 98 008.00 |
CH Prepaid expenses | 1 297.00 | | 1 297.00 | 1 297.00 |
CJ TOTAL (II) | 646 086.00 | 434 690.00 | 211 396.00 | 646 086.00 |
CO Grand total (0 to V) | 1 436 445.00 | 990 499.00 | 445 946.00 | 1 436 445.00 |
CU Other investments | 733 153.00 | 506 543.00 | 226 610.00 | 733 153.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 450 000.00 | 450 000.00 | | 450 000.00 |
DH Retained earnings | -303 866.00 | -321 075.00 | | -303 866.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -29 465.00 | 17 209.00 | | -29 465.00 |
DK Regulated provisions | 14 110.00 | 14 110.00 | | 14 110.00 |
DL TOTAL (I) | 130 778.00 | 160 244.00 | | 130 778.00 |
DU Loans and Debts from Credit Institutions (3) | | 42 689.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 202 225.00 | 126 365.00 | | 202 225.00 |
DX Trade payables and related accounts | 13 626.00 | 11 661.00 | | 13 626.00 |
DY Tax and social security liabilities | 99 317.00 | 79 778.00 | | 99 317.00 |
EC TOTAL (IV) | 315 168.00 | 260 493.00 | | 315 168.00 |
EE Grand total (I to V) | 445 946.00 | 420 736.00 | | 445 946.00 |
EG Accrued income and payables due within one year | 315 168.00 | 260 492.00 | | 315 168.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 512 628.00 | | 512 628.00 | 512 628.00 |
FJ Net sales | 512 628.00 | | 512 628.00 | 512 628.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 38 207.00 | |
FR Total operating income (I) | | | 550 835.00 | |
FW Other purchases and external expenses | | | 95 913.00 | |
FX Taxes, duties, and similar payments | | | 12 350.00 | |
FY Salaries and Wages | | | 335 733.00 | |
FZ Social Security Contributions | | | 36 839.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 119.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 484 953.00 | |
GG - OPERATING RESULT (I - II) | | | 65 881.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 35 826.00 | |
GL Other interest and similar income | | | 1 554.00 | |
GP Total financial income (V) | | | 37 380.00 | |
GQ Financial allocations to depreciation and provisions | | | 128 853.00 | |
GR Interest and similar expenses | | | 3 983.00 | |
GU Total financial expenses (VI) | | | 132 836.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -95 456.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -29 575.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 580.00 | 1 000.00 | | 580.00 |
HH Total exceptional expenses (VIII) | 580.00 | 1 000.00 | | 580.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -580.00 | -1 000.00 | | -580.00 |
HK Income tax | -690.00 | -600.00 | | -690.00 |
HL TOTAL REVENUE (I + III + V + VII) | 588 214.00 | 486 847.00 | | 588 214.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 617 680.00 | 469 638.00 | | 617 680.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -29 465.00 | 17 209.00 | | -29 465.00 |
HP References: Equipment leasing | | 17 291.00 | | |
| |
| 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 | 789 359.00 | | | 789 359.00 |
I3 DECREASES Total Financial Fixed Assets | | | 736 579.00 | |
I4 DECREASES Grand Total | | | 790 359.00 | |
IO DECREASES Total including other intangible assets | | | 2 900.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 50 880.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 900.00 | | | 2 900.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 49 880.00 | | | 49 880.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 736 579.00 | | | 736 579.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 45 147.00 | 4 119.00 | | 45 147.00 |
PE DEPRECIATION Total including other intangible assets | 2 900.00 | | | 2 900.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 42 247.00 | 4 119.00 | | 42 247.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 14 110.00 | | | 14 110.00 |
7C Grand total | 14 110.00 | | | 14 110.00 |
| |
| 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 | 13 626.00 | 13 626.00 | | 13 626.00 |
8K Other liabilities (including liabilities related to repo transactions) | 202 225.00 | 202 225.00 | | 202 225.00 |
UT Other financial assets | 3 426.00 | 3 426.00 | | 3 426.00 |
UX Other trade receivables | 39 322.00 | | | 39 322.00 |
VK Loans repaid during the year | 42 289.00 | | | 42 289.00 |
VP Miscellaneous | 456 505.00 | | | 456 505.00 |
VQ Other Taxes, Duties, and Similar Debts | 99 317.00 | 99 317.00 | | 99 317.00 |
VS Prepaid expenses | 1.00 | | | 1.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 500 550.00 | 497 124.00 | 3 426.00 | 500 550.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 315 168.00 | 315 168.00 | | 315 168.00 |
