| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 201.00 | 201.00 | | 201.00 |
AN Land | 542.00 | | 542.00 | 542.00 |
AP Buildings | 56 155.00 | 47 442.00 | 8 713.00 | 56 155.00 |
AT Other tangible assets | 14 228.00 | 14 050.00 | 178.00 | 14 228.00 |
BD Other fixed assets | 677.00 | | 677.00 | 677.00 |
BH Other financial assets | 869.00 | | 869.00 | 869.00 |
BJ TOTAL (I) | 133 030.00 | 100 112.00 | 32 919.00 | 133 030.00 |
BX Customers and related accounts | 105 441.00 | | 105 441.00 | 105 441.00 |
BZ Other receivables | 973 980.00 | | 973 980.00 | 973 980.00 |
CD Marketable securities | 1 161 850.00 | 107 796.00 | 1 054 053.00 | 1 161 850.00 |
CF Cash and cash equivalents | 26 182.00 | | 26 182.00 | 26 182.00 |
CH Prepaid expenses | 1 291.00 | | 1 291.00 | 1 291.00 |
CJ TOTAL (II) | 2 268 743.00 | 107 796.00 | 2 160 947.00 | 2 268 743.00 |
CO Grand total (0 to V) | 2 401 774.00 | 207 908.00 | 2 193 866.00 | 2 401 774.00 |
CU Other investments | 60 358.00 | 38 420.00 | 21 938.00 | 60 358.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 367 200.00 | 367 200.00 | | 367 200.00 |
DD Legal reserve (1) | 36 720.00 | 36 720.00 | | 36 720.00 |
DF Regulated reserves (1) | 40 750.00 | 40 750.00 | | 40 750.00 |
DG Other reserves | 1 569 132.00 | 1 619 263.00 | | 1 569 132.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -116 242.00 | -50 131.00 | | -116 242.00 |
DL TOTAL (I) | 1 897 560.00 | 2 013 802.00 | | 1 897 560.00 |
DU Loans and Debts from Credit Institutions (3) | 57.00 | | | 57.00 |
DV Miscellaneous Loans and Financial Debts (4) | 230 637.00 | 272 019.00 | | 230 637.00 |
DX Trade payables and related accounts | 28 659.00 | 10 193.00 | | 28 659.00 |
DY Tax and social security liabilities | 36 953.00 | 34 615.00 | | 36 953.00 |
EA Other liabilities | | 6 734.00 | | |
EC TOTAL (IV) | 296 306.00 | 323 562.00 | | 296 306.00 |
EE Grand total (I to V) | 2 193 866.00 | 2 337 364.00 | | 2 193 866.00 |
EG Accrued income and payables due within one year | 296 306.00 | 323 562.00 | | 296 306.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 63 470.00 | | 83 470.00 | 63 470.00 |
FJ Net sales | 63 470.00 | | 83 470.00 | 63 470.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 075.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 89 547.00 | |
FW Other purchases and external expenses | | | 61 935.00 | |
FX Taxes, duties, and similar payments | | | 6 621.00 | |
FY Salaries and Wages | | | 104 808.00 | |
FZ Social Security Contributions | | | 31 932.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 465.00 | |
GE Other Expenses | | | 2 108.00 | |
GF Total Operating Expenses (II) | | | 208 869.00 | |
GG - OPERATING RESULT (I - II) | | | -119 322.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 30 963.00 | |
GL Other interest and similar income | | | 50 420.00 | |
GM Reversals of provisions and transfers of expenses | | | 20 453.00 | |
GO Net income from sales of marketable securities | | | 32 357.00 | |
GP Total financial income (V) | | | 134 194.00 | |
GQ Financial allocations to depreciation and provisions | | | 120 603.00 | |
GR Interest and similar expenses | | | 2 652.00 | |
GT Net expenses on sales of marketable securities | | | 7 859.00 | |
GU Total financial expenses (VI) | | | 131 114.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 080.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -116 242.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 223 741.00 | 235 525.00 | | 223 741.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 339 983.00 | 285 656.00 | | 339 983.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -116 242.00 | -50 131.00 | | -116 242.00 |
| |
| 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 | 133 027.00 | | 3.00 | 133 027.00 |
I3 DECREASES Total Financial Fixed Assets | | | 61 904.00 | |
I4 DECREASES Grand Total | | | 133 030.00 | |
IO DECREASES Total including other intangible assets | | | 201.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 70 925.00 | |
KD ACQUISITIONS Total including other intangible assets | 201.00 | | | 201.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 70 925.00 | | | 70 925.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 61 901.00 | | 3.00 | 61 901.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 60 227.00 | 1 465.00 | | 60 227.00 |
PE DEPRECIATION Total including other intangible assets | 201.00 | | | 201.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 60 027.00 | 1 465.00 | | 60 027.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 20 453.00 | 107 796.00 | 20 453.00 | 20 453.00 |
7B Total provisions for depreciation | 46 066.00 | 120 603.00 | 20 453.00 | 46 066.00 |
7C Grand total | 46 066.00 | 120 603.00 | 20 453.00 | 46 066.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 120 603.00 | 20 453.00 | |
| |
| 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 | 28 659.00 | 28 659.00 | | 28 659.00 |
8C Staff and Related Accounts | 5 411.00 | 5 411.00 | | 5 411.00 |
8D Social Security and Other Social Organizations | 12 508.00 | 12 508.00 | | 12 508.00 |
UT Other financial assets | 869.00 | | 869.00 | 869.00 |
UX Other trade receivables | 105 441.00 | 105 441.00 | | 105 441.00 |
VB VAT | 4 028.00 | 4 028.00 | | 4 028.00 |
VC Group and associates | 958 770.00 | 958 770.00 | | 958 770.00 |
VG Loans with a maturity of up to one year at origin | 57.00 | 57.00 | | 57.00 |
VI Group and Associates | 230 637.00 | 230 637.00 | | 230 637.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 340.00 | 2 340.00 | | 2 340.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 11 182.00 | 11 182.00 | | 11 182.00 |
VS Prepaid expenses | 1 291.00 | 1 291.00 | | 1 291.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 081 582.00 | 1 080 713.00 | 869.00 | 1 081 582.00 |
VW VAT | 16 694.00 | 16 694.00 | | 16 694.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 296 306.00 | 296 306.00 | | 296 306.00 |
