| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 12 644.00 | 12 644.00 | | 12 644.00 |
AP Buildings | 100 828.00 | 85 756.00 | 15 072.00 | 100 828.00 |
AT Other tangible assets | 35 890.00 | 25 974.00 | 9 916.00 | 35 890.00 |
BH Other financial assets | 800.00 | | 800.00 | 800.00 |
BJ TOTAL (I) | 1 730 664.00 | 124 375.00 | 1 606 289.00 | 1 730 664.00 |
BX Customers and related accounts | 13 560.00 | | 13 560.00 | 13 560.00 |
BZ Other receivables | 1 359 197.00 | | 1 359 197.00 | 1 359 197.00 |
CD Marketable securities | 1 540 048.00 | | 1 540 048.00 | 1 540 048.00 |
CF Cash and cash equivalents | 640 106.00 | | 640 106.00 | 640 106.00 |
CH Prepaid expenses | 505.00 | | 505.00 | 505.00 |
CJ TOTAL (II) | 3 553 418.00 | | 3 553 418.00 | 3 553 418.00 |
CO Grand total (0 to V) | 5 284 083.00 | 124 375.00 | 5 159 707.00 | 5 284 083.00 |
CU Other investments | 1 580 500.00 | | 1 580 500.00 | 1 580 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500 100.00 | | | 1 500 100.00 |
DD Legal reserve (1) | 149 999.00 | | | 149 999.00 |
DG Other reserves | 3 125 555.00 | | | 3 125 555.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 221 080.00 | | | 221 080.00 |
DL TOTAL (I) | 4 996 735.00 | | | 4 996 735.00 |
DV Miscellaneous Loans and Financial Debts (4) | 131 421.00 | | | 131 421.00 |
DX Trade payables and related accounts | 21 637.00 | | | 21 637.00 |
DY Tax and social security liabilities | 9 912.00 | | | 9 912.00 |
EC TOTAL (IV) | 162 972.00 | | | 162 972.00 |
EE Grand total (I to V) | 5 159 707.00 | | | 5 159 707.00 |
EG Accrued income and payables due within one year | 162 972.00 | | | 162 972.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 146 766.00 | | 146 766.00 | 146 766.00 |
FJ Net sales | 146 766.00 | | 146 766.00 | 146 766.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 474.00 | |
FQ Other income | | | 20.00 | |
FR Total operating income (I) | | | 147 262.00 | |
FW Other purchases and external expenses | | | 71 794.00 | |
FX Taxes, duties, and similar payments | | | 1 423.00 | |
FY Salaries and Wages | | | 44 869.00 | |
FZ Social Security Contributions | | | 29 420.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 895.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 155 408.00 | |
GG - OPERATING RESULT (I - II) | | | -8 146.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 200 000.00 | |
GL Other interest and similar income | | | 30 449.00 | |
GP Total financial income (V) | | | 230 449.00 | |
GR Interest and similar expenses | | | 1 107.00 | |
GU Total financial expenses (VI) | | | 1 107.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 229 342.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 221 195.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 474.00 | | | 474.00 |
HE Exceptional expenses on management operations | 115.00 | | | 115.00 |
HH Total exceptional expenses (VIII) | 115.00 | | | 115.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -115.00 | | | -115.00 |
HL TOTAL REVENUE (I + III + V + VII) | 377 711.00 | | | 377 711.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 156 630.00 | | | 156 630.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 221 080.00 | | | 221 080.00 |
| |
| 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 | 1 722 374.00 | | | 1 722 374.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 581 300.00 | |
I4 DECREASES Grand Total | | | 1 730 664.00 | |
IO DECREASES Total including other intangible assets | | | 12 645.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 136 720.00 | |
KD ACQUISITIONS Total including other intangible assets | 12 645.00 | | | 12 645.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 128 430.00 | | | 128 430.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 581 300.00 | | | 1 581 300.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 116 480.00 | 7 896.00 | | 116 480.00 |
PE DEPRECIATION Total including other intangible assets | 12 645.00 | | | 12 645.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 103 835.00 | 7 896.00 | | 103 835.00 |
| |
| 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 | 350.00 | 350.00 | | 350.00 |
8B Suppliers and Related Accounts | 21 638.00 | 21 638.00 | | 21 638.00 |
8K Other liabilities (including liabilities related to repo transactions) | 131 072.00 | 131 072.00 | | 131 072.00 |
UT Other financial assets | 800.00 | | 800.00 | 800.00 |
UX Other trade receivables | 13 560.00 | 13 560.00 | | 13 560.00 |
VP Miscellaneous | 1 359 197.00 | 1 359 197.00 | | 1 359 197.00 |
VQ Other Taxes, Duties, and Similar Debts | 9 913.00 | 9 913.00 | | 9 913.00 |
VS Prepaid expenses | 506.00 | 506.00 | | 506.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 374 063.00 | 1 373 263.00 | 800.00 | 1 374 063.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 162 972.00 | 162 972.00 | | 162 972.00 |
