| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 528 457.00 | 1 322 189.00 | 206 268.00 | 1 528 457.00 |
AH Goodwill | | | | |
AJ Other Intangible Assets | 24 778.00 | | 24 778.00 | 24 778.00 |
AT Other tangible assets | 64 361.00 | 33 500.00 | 30 862.00 | 64 361.00 |
BD Other fixed assets | 100.00 | | 100.00 | 100.00 |
BH Other financial assets | 7 273.00 | | 7 273.00 | 7 273.00 |
BJ TOTAL (I) | 24 228 395.00 | 1 355 689.00 | 22 872 706.00 | 24 228 395.00 |
BX Customers and related accounts | 167 269.00 | | 167 269.00 | 167 269.00 |
BZ Other receivables | 181 315.00 | | 181 315.00 | 181 315.00 |
CF Cash and cash equivalents | 463 776.00 | | 463 776.00 | 463 776.00 |
CH Prepaid expenses | 14 299.00 | | 14 299.00 | 14 299.00 |
CJ TOTAL (II) | 826 660.00 | | 826 660.00 | 826 660.00 |
CO Grand total (0 to V) | 25 055 054.00 | 1 355 689.00 | 23 699 366.00 | 25 055 054.00 |
CU Other investments | 22 603 425.00 | | 22 603 425.00 | 22 603 425.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 632 600.00 | 5 632 600.00 | | 5 632 600.00 |
DD Legal reserve (1) | 563 260.00 | 537 063.00 | | 563 260.00 |
DG Other reserves | 4 588 720.00 | 6 917 570.00 | | 4 588 720.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 682 013.00 | 697 347.00 | | 2 682 013.00 |
DK Regulated provisions | 49 438.00 | 49 438.00 | | 49 438.00 |
DL TOTAL (I) | 13 516 031.00 | 13 834 018.00 | | 13 516 031.00 |
DP Provisions for Risks | 1 660 250.00 | 1 660 250.00 | | 1 660 250.00 |
DR TOTAL (IV) | 1 660 250.00 | 1 660 250.00 | | 1 660 250.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 276 030.00 | 9 504 636.00 | | 8 276 030.00 |
DX Trade payables and related accounts | 166 190.00 | 359 517.00 | | 166 190.00 |
DY Tax and social security liabilities | 46 578.00 | 173 230.00 | | 46 578.00 |
EA Other liabilities | 34 287.00 | | | 34 287.00 |
EC TOTAL (IV) | 8 523 085.00 | 10 037 382.00 | | 8 523 085.00 |
EE Grand total (I to V) | 23 699 366.00 | 25 531 650.00 | | 23 699 366.00 |
EG Accrued income and payables due within one year | 247 055.00 | 10 037 382.00 | | 247 055.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 505 310.00 | | 505 310.00 | 505 310.00 |
FJ Net sales | 505 310.00 | | 505 310.00 | 505 310.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 222.00 | |
FQ Other income | | | 301.00 | |
FR Total operating income (I) | | | 510 833.00 | |
FW Other purchases and external expenses | | | 294 562.00 | |
FX Taxes, duties, and similar payments | | | 5 663.00 | |
FY Salaries and Wages | | | 106 140.00 | |
FZ Social Security Contributions | | | 41 610.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 165 685.00 | |
GE Other Expenses | | | 436.00 | |
GF Total Operating Expenses (II) | | | 614 096.00 | |
GG - OPERATING RESULT (I - II) | | | -103 263.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 916 220.00 | |
GL Other interest and similar income | | | 8 681.00 | |
GP Total financial income (V) | | | 2 924 901.00 | |
GR Interest and similar expenses | | | 137 595.00 | |
GU Total financial expenses (VI) | | | 137 595.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 787 306.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 684 043.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 5 222.00 | 955.00 | | 5 222.00 |
HE Exceptional expenses on management operations | 2 030.00 | 77.00 | | 2 030.00 |
HF Exceptional expenses on capital transactions | | 101 891.00 | | |
HG Exceptional depreciation and provisions | | 1 660 726.00 | | |
HH Total exceptional expenses (VIII) | 2 030.00 | 1 762 694.00 | | 2 030.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 030.00 | -1 762 694.00 | | -2 030.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 435 734.00 | 3 547 704.00 | | 3 435 734.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 753 721.00 | 2 850 357.00 | | 753 721.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 682 013.00 | 697 347.00 | | 2 682 013.00 |
| |
| 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 | 23 971 932.00 | | 20 471 360.00 | 23 971 932.00 |
I3 DECREASES Total Financial Fixed Assets | | | 22 610 798.00 | |
I4 DECREASES Grand Total | 20 214 897.00 | | 24 228 395.00 | 20 214 897.00 |
IO DECREASES Total including other intangible assets | 20 214 897.00 | | 1 553 235.00 | 20 214 897.00 |
IY DECREASES Total Tangible Fixed Assets | | | 64 361.00 | |
KD ACQUISITIONS Total including other intangible assets | 21 511 879.00 | | 256 253.00 | 21 511 879.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 64 361.00 | | | 64 361.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 395 691.00 | | 20 215 107.00 | 2 395 691.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 190 003.00 | 165 685.00 | | 1 190 003.00 |
PE DEPRECIATION Total including other intangible assets | 1 166 793.00 | 155 395.00 | | 1 166 793.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 23 210.00 | 10 290.00 | | 23 210.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 49 438.00 | | | 49 438.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 1 660 250.00 | | | 1 660 250.00 |
7C Grand total | 1 709 688.00 | | | 1 709 688.00 |
| |
| 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 | 8 276 030.00 | | | 8 276 030.00 |
8B Suppliers and Related Accounts | 166 190.00 | 166 190.00 | | 166 190.00 |
8C Staff and Related Accounts | 7 470.00 | 7 470.00 | | 7 470.00 |
8D Social Security and Other Social Organizations | 11 229.00 | 11 229.00 | | 11 229.00 |
8K Other liabilities (including liabilities related to repo transactions) | 34 287.00 | 34 287.00 | | 34 287.00 |
UT Other financial assets | 7 273.00 | | 7 273.00 | 7 273.00 |
UX Other trade receivables | 167 269.00 | 167 269.00 | | 167 269.00 |
UZ Social Security, other social security organizations | 737.00 | 737.00 | | 737.00 |
VB VAT | 47 764.00 | 47 764.00 | | 47 764.00 |
VC Group and associates | 59 618.00 | 59 618.00 | | 59 618.00 |
VP Miscellaneous | 47 934.00 | 47 934.00 | | 47 934.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 25 262.00 | 25 262.00 | | 25 262.00 |
VS Prepaid expenses | 14 299.00 | 14 299.00 | | 14 299.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 370 157.00 | 362 884.00 | 7 273.00 | 370 157.00 |
VW VAT | 27 879.00 | 27 879.00 | | 27 879.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 523 085.00 | 247 055.00 | | 8 523 085.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 3.00 | | | 3.00 |
