| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 284.00 | 284.00 | | 284.00 |
AT Other tangible assets | 188 967.00 | 105 197.00 | 83 770.00 | 188 967.00 |
BH Other financial assets | 300.00 | | 300.00 | 300.00 |
BJ TOTAL (I) | 251 425.00 | 105 481.00 | 145 944.00 | 251 425.00 |
BX Customers and related accounts | 44 186.00 | | 44 186.00 | 44 186.00 |
BZ Other receivables | 1 472 966.00 | | 1 472 966.00 | 1 472 966.00 |
CF Cash and cash equivalents | 120 660.00 | | 120 660.00 | 120 660.00 |
CJ TOTAL (II) | 1 637 813.00 | | 1 637 813.00 | 1 637 813.00 |
CO Grand total (0 to V) | 1 889 238.00 | 105 481.00 | 1 783 756.00 | 1 889 238.00 |
CS Evaluated investments - equity method | 61 874.00 | | 61 874.00 | 61 874.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DG Other reserves | 16 884.00 | 16 884.00 | | 16 884.00 |
DH Retained earnings | -32 557.00 | -21 345.00 | | -32 557.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 36 971.00 | -11 212.00 | | 36 971.00 |
DL TOTAL (I) | 61 998.00 | 25 027.00 | | 61 998.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 683 575.00 | 935 928.00 | | 1 683 575.00 |
DX Trade payables and related accounts | 31 163.00 | 13 732.00 | | 31 163.00 |
DY Tax and social security liabilities | 7 021.00 | 3 029.00 | | 7 021.00 |
EC TOTAL (IV) | 1 721 759.00 | 952 690.00 | | 1 721 759.00 |
EE Grand total (I to V) | 1 783 756.00 | 977 717.00 | | 1 783 756.00 |
EG Accrued income and payables due within one year | 1 721 759.00 | 952 690.00 | | 1 721 759.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 55 630.00 | |
FJ Net sales | | | 55 630.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 530.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 57 165.00 | |
FS Purchases of goods (including customs duties) | | | | |
FU Purchases of raw materials and other supplies | | | 8 297.00 | |
FW Other purchases and external expenses | | | 110 098.00 | |
FX Taxes, duties, and similar payments | | | | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 47 386.00 | |
GE Other Expenses | | | 72.00 | |
GF Total Operating Expenses (II) | | | 165 852.00 | |
GG - OPERATING RESULT (I - II) | | | -108 687.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 110 829.00 | |
GP Total financial income (V) | | | 110 829.00 | |
GR Interest and similar expenses | | | 21 285.00 | |
GU Total financial expenses (VI) | | | 21 285.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 89 544.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -19 143.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 132 417.00 | 6 667.00 | | 132 417.00 |
HD Total exceptional income (VII) | 132 417.00 | 6 667.00 | | 132 417.00 |
HE Exceptional expenses on management operations | 543.00 | 4 479.00 | | 543.00 |
HF Exceptional expenses on capital transactions | 105 974.00 | 4 581.00 | | 105 974.00 |
HH Total exceptional expenses (VIII) | 106 516.00 | 9 060.00 | | 106 516.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 25 901.00 | -2 393.00 | | 25 901.00 |
HK Income tax | -30 213.00 | -33 910.00 | | -30 213.00 |
HL TOTAL REVENUE (I + III + V + VII) | 300 411.00 | 118 982.00 | | 300 411.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 263 441.00 | 130 193.00 | | 263 441.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 36 971.00 | -11 212.00 | | 36 971.00 |
| |
| 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 | 216 779.00 | | 145 651.00 | 216 779.00 |
I3 DECREASES Total Financial Fixed Assets | | | 62 174.00 | |
I4 DECREASES Grand Total | | 111 005.00 | 251 425.00 | |
IO DECREASES Total including other intangible assets | | | 284.00 | |
IY DECREASES Total Tangible Fixed Assets | | 111 005.00 | 188 967.00 | |
KD ACQUISITIONS Total including other intangible assets | 284.00 | | | 284.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 154 621.00 | | 145 351.00 | 154 621.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 61 874.00 | | 300.00 | 61 874.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 63 127.00 | 47 386.00 | 5 032.00 | 63 127.00 |
PE DEPRECIATION Total including other intangible assets | 284.00 | | | 284.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 62 843.00 | 47 386.00 | 5 032.00 | 62 843.00 |
| |
| 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 | 31 163.00 | 31 163.00 | | 31 163.00 |
8E Income Taxes | 4 273.00 | 4 273.00 | | 4 273.00 |
UT Other financial assets | 300.00 | | 300.00 | 300.00 |
UX Other trade receivables | 44 186.00 | 44 186.00 | | 44 186.00 |
VB VAT | 26 719.00 | 26 719.00 | | 26 719.00 |
VC Group and associates | 1 444 388.00 | 1 444 388.00 | | 1 444 388.00 |
VI Group and Associates | 1 683 575.00 | 1 683 575.00 | | 1 683 575.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 860.00 | 1 860.00 | | 1 860.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 517 453.00 | 1 517 153.00 | 300.00 | 1 517 453.00 |
VW VAT | 2 748.00 | 2 748.00 | | 2 748.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 721 759.00 | 1 721 759.00 | | 1 721 759.00 |
