| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 446.00 | 3 446.00 | | 3 446.00 |
AP Buildings | 384 519.00 | 282 322.00 | 102 197.00 | 384 519.00 |
AT Other tangible assets | 25 484.00 | 5 001.00 | 20 483.00 | 25 484.00 |
BD Other fixed assets | 152.00 | | 152.00 | 152.00 |
BH Other financial assets | 40 812.00 | | 40 812.00 | 40 812.00 |
BJ TOTAL (I) | 7 427 525.00 | 3 073 768.00 | 4 353 757.00 | 7 427 525.00 |
BX Customers and related accounts | 449 306.00 | | 449 306.00 | 449 306.00 |
BZ Other receivables | 319 598.00 | | 319 598.00 | 319 598.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 4 000.00 | | 4 000.00 | 4 000.00 |
CH Prepaid expenses | 2 825.00 | | 2 825.00 | 2 825.00 |
CJ TOTAL (II) | 775 729.00 | | 775 729.00 | 775 729.00 |
CO Grand total (0 to V) | 8 203 255.00 | 3 073 768.00 | 5 129 486.00 | 8 203 255.00 |
CU Other investments | 6 973 113.00 | 2 783 000.00 | 4 190 113.00 | 6 973 113.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 91 171.00 | 91 171.00 | | 91 171.00 |
DB Share, merger, contribution premiums, etc. | 655 937.00 | 655 937.00 | | 655 937.00 |
DD Legal reserve (1) | 28 130.00 | 28 130.00 | | 28 130.00 |
DG Other reserves | 1 153 452.00 | 1 153 452.00 | | 1 153 452.00 |
DH Retained earnings | -199 940.00 | 434 314.00 | | -199 940.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 435 725.00 | -634 253.00 | | 435 725.00 |
DL TOTAL (I) | 2 164 475.00 | 1 728 750.00 | | 2 164 475.00 |
DU Loans and Debts from Credit Institutions (3) | 132 210.00 | 89 991.00 | | 132 210.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 572 118.00 | 3 646 342.00 | | 2 572 118.00 |
DX Trade payables and related accounts | 83 736.00 | 217 118.00 | | 83 736.00 |
DY Tax and social security liabilities | 174 794.00 | 292 636.00 | | 174 794.00 |
EA Other liabilities | 2 152.00 | 2 152.00 | | 2 152.00 |
EC TOTAL (IV) | 2 965 011.00 | 4 248 239.00 | | 2 965 011.00 |
EE Grand total (I to V) | 5 129 486.00 | 5 976 989.00 | | 5 129 486.00 |
EG Accrued income and payables due within one year | 2 965 011.00 | 4 248 239.00 | | 2 965 011.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 132 210.00 | 89 991.00 | | 132 210.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 2 732.00 | |
FG Production sold - services | | | 1 152 041.00 | |
FJ Net sales | | | 1 154 773.00 | |
FO Operating subsidies | | | 500.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 1 155 279.00 | |
FS Purchases of goods (including customs duties) | | | 1 420.00 | |
FW Other purchases and external expenses | | | 354 904.00 | |
FX Taxes, duties, and similar payments | | | 12 141.00 | |
FY Salaries and Wages | | | 613 384.00 | |
FZ Social Security Contributions | | | 235 696.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 41 360.00 | |
GE Other Expenses | | | 1 409.00 | |
GF Total Operating Expenses (II) | | | 1 260 314.00 | |
GG - OPERATING RESULT (I - II) | | | -105 035.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 600 000.00 | |
GL Other interest and similar income | | | 15 325.00 | |
GM Reversals of provisions and transfers of expenses | | | 200 000.00 | |
GP Total financial income (V) | | | 815 325.00 | |
GQ Financial allocations to depreciation and provisions | | | 283 000.00 | |
GR Interest and similar expenses | | | 92 037.00 | |
GU Total financial expenses (VI) | | | 375 037.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 440 288.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 335 253.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 655 949.00 | | |
HD Total exceptional income (VII) | | 655 949.00 | | |
HE Exceptional expenses on management operations | 4 455.00 | 63 783.00 | | 4 455.00 |
HF Exceptional expenses on capital transactions | | 655 949.00 | | |
HG Exceptional depreciation and provisions | 1 697.00 | | | 1 697.00 |
HH Total exceptional expenses (VIII) | 6 152.00 | 719 732.00 | | 6 152.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -6 152.00 | -63 783.00 | | -6 152.00 |
HK Income tax | -106 624.00 | -93 659.00 | | -106 624.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 970 605.00 | 2 597 842.00 | | 1 970 605.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 534 879.00 | 3 232 095.00 | | 1 534 879.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 435 725.00 | -634 253.00 | | 435 725.00 |
| |
| 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 | 7 411 571.00 | | | 7 411 571.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 014 077.00 | |
I4 DECREASES Grand Total | | | 7 427 525.00 | |
IO DECREASES Total including other intangible assets | | | 3 446.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 410 003.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 446.00 | | | 3 446.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 394 049.00 | | | 394 049.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 014 077.00 | | | 7 014 077.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 253 033.00 | 43 057.00 | 5 321.00 | 253 033.00 |
PE DEPRECIATION Total including other intangible assets | 3 446.00 | | | 3 446.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 249 587.00 | 43 057.00 | 5 321.00 | 249 587.00 |
| |
| 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 | 83 736.00 | 83 736.00 | | 83 736.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 574 270.00 | 2 574 270.00 | | 2 574 270.00 |
UT Other financial assets | 40 812.00 | | 40 812.00 | 40 812.00 |
UX Other trade receivables | 449 306.00 | 449 306.00 | | 449 306.00 |
VG Loans with a maturity of up to one year at origin | 132 210.00 | 132 210.00 | | 132 210.00 |
VP Miscellaneous | 319 598.00 | 319 598.00 | | 319 598.00 |
VQ Other Taxes, Duties, and Similar Debts | 174 794.00 | 174 794.00 | | 174 794.00 |
VS Prepaid expenses | 2 825.00 | 2 825.00 | | 2 825.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 812 541.00 | 771 729.00 | 40 812.00 | 812 541.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 965 011.00 | 2 965 011.00 | | 2 965 011.00 |
