| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 184.00 | 1 088.00 | 96.00 | 1 184.00 |
AH Goodwill | 3 273 935.00 | | 3 273 935.00 | 3 273 935.00 |
AT Other tangible assets | 7 230.00 | 4 166.00 | 3 063.00 | 7 230.00 |
BD Other fixed assets | 99 646.00 | | 99 646.00 | 99 646.00 |
BH Other financial assets | 48 610.00 | | 48 610.00 | 48 610.00 |
BJ TOTAL (I) | 3 430 605.00 | 5 254.00 | 3 425 351.00 | 3 430 605.00 |
BZ Other receivables | 46 045.00 | | 46 045.00 | 46 045.00 |
CF Cash and cash equivalents | 619 071.00 | | 619 071.00 | 619 071.00 |
CH Prepaid expenses | 4 131.00 | | 4 131.00 | 4 131.00 |
CJ TOTAL (II) | 669 246.00 | | 669 246.00 | 669 246.00 |
CO Grand total (0 to V) | 4 099 851.00 | 5 254.00 | 4 094 597.00 | 4 099 851.00 |
CP Shares due in less than one year | 6.00 | | | 6.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 550 000.00 | 850 000.00 | | 550 000.00 |
DD Legal reserve (1) | 54 172.00 | 34 103.00 | | 54 172.00 |
DG Other reserves | 969 277.00 | 647 966.00 | | 969 277.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 476 391.00 | 401 380.00 | | 476 391.00 |
DL TOTAL (I) | 2 049 841.00 | 1 933 450.00 | | 2 049 841.00 |
DT Other Bond Issues | | 900 000.00 | | |
DU Loans and Debts from Credit Institutions (3) | 2 005 071.00 | 1 025 097.00 | | 2 005 071.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 378.00 | | | 1 378.00 |
DX Trade payables and related accounts | 14 909.00 | 28 136.00 | | 14 909.00 |
DY Tax and social security liabilities | 18 252.00 | 48 406.00 | | 18 252.00 |
EA Other liabilities | 5 147.00 | 5 946.00 | | 5 147.00 |
EC TOTAL (IV) | 2 044 756.00 | 2 007 586.00 | | 2 044 756.00 |
EE Grand total (I to V) | 4 094 597.00 | 3 941 035.00 | | 4 094 597.00 |
EG Accrued income and payables due within one year | 284 756.00 | 287 586.00 | | 284 756.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 170 400.00 | | 170 400.00 | 170 400.00 |
FJ Net sales | 170 400.00 | | 170 400.00 | 170 400.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 170 403.00 | |
FW Other purchases and external expenses | | | 83 193.00 | |
FX Taxes, duties, and similar payments | | | 2 651.00 | |
FY Salaries and Wages | | | 73 186.00 | |
FZ Social Security Contributions | | | 45 635.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 366.00 | |
GE Other Expenses | | | 59.00 | |
GF Total Operating Expenses (II) | | | 206 091.00 | |
GG - OPERATING RESULT (I - II) | | | -35 688.00 | |
GK Income from other securities and fixed asset receivables | | | 535 276.00 | |
GP Total financial income (V) | | | 535 276.00 | |
GR Interest and similar expenses | | | 63 733.00 | |
GU Total financial expenses (VI) | | | 63 733.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 471 543.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 435 855.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -40 536.00 | -37 655.00 | | -40 536.00 |
HL TOTAL REVENUE (I + III + V + VII) | 705 679.00 | 624 657.00 | | 705 679.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 229 288.00 | 223 276.00 | | 229 288.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 476 391.00 | 401 380.00 | | 476 391.00 |
| |
| 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 | 3 404 074.00 | | 26 531.00 | 3 404 074.00 |
I3 DECREASES Total Financial Fixed Assets | | | 148 256.00 | |
I4 DECREASES Grand Total | | | 3 430 605.00 | |
IO DECREASES Total including other intangible assets | | | 3 275 119.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 230.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 275 119.00 | | | 3 275 119.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 230.00 | | | 7 230.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 121 725.00 | | 26 531.00 | 121 725.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 888.00 | 1 366.00 | | 3 888.00 |
PE DEPRECIATION Total including other intangible assets | 845.00 | 243.00 | | 845.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 043.00 | 1 123.00 | | 3 043.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 1 378.00 | 1 378.00 | | 1 378.00 |
8B Suppliers and Related Accounts | 14 909.00 | 14 909.00 | | 14 909.00 |
8D Social Security and Other Social Organizations | 9 901.00 | 9 901.00 | | 9 901.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 147.00 | 5 147.00 | | 5 147.00 |
UT Other financial assets | 48 610.00 | | 48 610.00 | 48 610.00 |
VB VAT | 2 592.00 | 2 592.00 | | 2 592.00 |
VC Group and associates | 26 414.00 | 26 414.00 | | 26 414.00 |
VG Loans with a maturity of up to one year at origin | 2 005 071.00 | 245 071.00 | 1 760 000.00 | 2 005 071.00 |
VJ Loans taken out during the year | 1 685 666.00 | | | 1 685 666.00 |
VK Loans repaid during the year | 1 605 000.00 | | | 1 605 000.00 |
VM Income taxes | 17 039.00 | 17 039.00 | | 17 039.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 293.00 | 1 293.00 | | 1 293.00 |
VS Prepaid expenses | 4 131.00 | 4 131.00 | | 4 131.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 98 785.00 | 50 175.00 | 48 610.00 | 98 785.00 |
VW VAT | 7 057.00 | 7 057.00 | | 7 057.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 044 756.00 | 284 756.00 | 1 760 000.00 | 2 044 756.00 |
