| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 14 689.00 | 13 609.00 | 1 080.00 | 14 689.00 |
AP Buildings | 2 306.00 | 1 674.00 | 631.00 | 2 306.00 |
AT Other tangible assets | 26 034.00 | 21 309.00 | 4 725.00 | 26 034.00 |
BH Other financial assets | 646.00 | | 646.00 | 646.00 |
BJ TOTAL (I) | 73 674.00 | 36 592.00 | 37 082.00 | 73 674.00 |
BX Customers and related accounts | 156 639.00 | 123 318.00 | 33 322.00 | 156 639.00 |
BZ Other receivables | 6 970.00 | | 6 970.00 | 6 970.00 |
CD Marketable securities | 20 000.00 | | 20 000.00 | 20 000.00 |
CF Cash and cash equivalents | 233 471.00 | | 233 471.00 | 233 471.00 |
CJ TOTAL (II) | 417 080.00 | 123 318.00 | 293 763.00 | 417 080.00 |
CO Grand total (0 to V) | 490 754.00 | 159 910.00 | 330 844.00 | 490 754.00 |
CR Shares due in more than one year | 157 309.00 | | | 157 309.00 |
CU Other investments | 30 000.00 | | 30 000.00 | 30 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 18 294.00 | 18 294.00 | | 18 294.00 |
DD Legal reserve (1) | 1 829.00 | 1 829.00 | | 1 829.00 |
DH Retained earnings | 220 444.00 | 209 269.00 | | 220 444.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 450.00 | 11 174.00 | | -4 450.00 |
DL TOTAL (I) | 236 116.00 | 240 567.00 | | 236 116.00 |
DQ Provisions for Expenses | 14 971.00 | 14 064.00 | | 14 971.00 |
DR TOTAL (IV) | 14 971.00 | 14 064.00 | | 14 971.00 |
DV Miscellaneous Loans and Financial Debts (4) | 41 523.00 | 39 023.00 | | 41 523.00 |
DX Trade payables and related accounts | 13 062.00 | 15 363.00 | | 13 062.00 |
DY Tax and social security liabilities | 25 163.00 | 26 722.00 | | 25 163.00 |
EA Other liabilities | 9.00 | 9.00 | | 9.00 |
EC TOTAL (IV) | 79 757.00 | 81 116.00 | | 79 757.00 |
EE Grand total (I to V) | 330 844.00 | 335 747.00 | | 330 844.00 |
EG Accrued income and payables due within one year | 79 757.00 | 81 116.00 | | 79 757.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 139 077.00 | | 139 077.00 | 139 077.00 |
FJ Net sales | 139 077.00 | | 139 077.00 | 139 077.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 139 086.00 | |
FW Other purchases and external expenses | | | 46 965.00 | |
FX Taxes, duties, and similar payments | | | 1 503.00 | |
FY Salaries and Wages | | | 70 729.00 | |
FZ Social Security Contributions | | | 24 452.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 951.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 907.00 | |
GE Other Expenses | | | 25.00 | |
GF Total Operating Expenses (II) | | | 145 532.00 | |
GG - OPERATING RESULT (I - II) | | | -6 446.00 | |
GL Other interest and similar income | | | 485.00 | |
GP Total financial income (V) | | | 485.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 485.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 961.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 10 501.00 | 1 800.00 | | 10 501.00 |
HD Total exceptional income (VII) | 10 501.00 | 1 800.00 | | 10 501.00 |
HE Exceptional expenses on management operations | 8 990.00 | 1 221.00 | | 8 990.00 |
HH Total exceptional expenses (VIII) | 8 990.00 | 1 221.00 | | 8 990.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 511.00 | 579.00 | | 1 511.00 |
HK Income tax | | 142.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 150 072.00 | 194 689.00 | | 150 072.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 154 523.00 | 183 514.00 | | 154 523.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 450.00 | 11 174.00 | | -4 450.00 |
| |
| 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 | 68 144.00 | | 5 530.00 | 68 144.00 |
I3 DECREASES Total Financial Fixed Assets | | | 30 646.00 | |
I4 DECREASES Grand Total | | | 73 674.00 | |
IO DECREASES Total including other intangible assets | | | 14 689.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 28 339.00 | |
KD ACQUISITIONS Total including other intangible assets | 13 609.00 | | 1 080.00 | 13 609.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 23 889.00 | | 4 450.00 | 23 889.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 30 646.00 | | | 30 646.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 35 641.00 | 951.00 | | 35 641.00 |
PE DEPRECIATION Total including other intangible assets | 13 484.00 | 125.00 | | 13 484.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 22 157.00 | 826.00 | | 22 157.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4X Provisions for pensions and similar obligations | | | | |
5Z Total provisions for risks and expenses | 14 064.00 | 907.00 | | 14 064.00 |
6T Receivables | 123 318.00 | | | 123 318.00 |
7B Total provisions for depreciation | 123 318.00 | | | 123 318.00 |
7C Grand total | 137 382.00 | 907.00 | | 137 382.00 |
UE of which provisions and reversals: - Operating | | 907.00 | | |
| |
| 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 | 13 062.00 | 13 062.00 | | 13 062.00 |
8C Staff and Related Accounts | 1 399.00 | 1 399.00 | | 1 399.00 |
8D Social Security and Other Social Organizations | 1 614.00 | 1 614.00 | | 1 614.00 |
8K Other liabilities (including liabilities related to repo transactions) | 9.00 | 9.00 | | 9.00 |
UT Other financial assets | 646.00 | | 646.00 | 646.00 |
UX Other trade receivables | 22 840.00 | | 22 840.00 | 22 840.00 |
VA Doubtful or disputed receivables | 133 800.00 | | 133 800.00 | 133 800.00 |
VB VAT | 1 272.00 | 1 272.00 | | 1 272.00 |
VI Group and Associates | 41 523.00 | 41 523.00 | | 41 523.00 |
VM Income taxes | 5 029.00 | 5 029.00 | | 5 029.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 669.00 | | 669.00 | 669.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 164 255.00 | 6 300.00 | 157 955.00 | 164 255.00 |
VW VAT | 22 150.00 | 22 150.00 | | 22 150.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 79 757.00 | 79 757.00 | | 79 757.00 |
