| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 604.00 | 254.00 | 1 350.00 | 1 604.00 |
AT Other tangible assets | 48 204.00 | 31 389.00 | 16 815.00 | 48 204.00 |
BB Receivables related to investments | 725 459.00 | 195 192.00 | 530 267.00 | 725 459.00 |
BF Loans | 276 537.00 | | 276 537.00 | 276 537.00 |
BH Other financial assets | 16 122.00 | | 16 122.00 | 16 122.00 |
BJ TOTAL (I) | 1 067 927.00 | 226 835.00 | 841 092.00 | 1 067 927.00 |
BX Customers and related accounts | 489 444.00 | 17 044.00 | 472 400.00 | 489 444.00 |
BZ Other receivables | 46 741.00 | | 46 741.00 | 46 741.00 |
CF Cash and cash equivalents | 4 880.00 | | 4 880.00 | 4 880.00 |
CH Prepaid expenses | 1 106.00 | | 1 106.00 | 1 106.00 |
CJ TOTAL (II) | 542 170.00 | 17 044.00 | 525 126.00 | 542 170.00 |
CO Grand total (0 to V) | 1 610 097.00 | 243 879.00 | 1 366 218.00 | 1 610 097.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 545 300.00 | 545 300.00 | | 545 300.00 |
DB Share, merger, contribution premiums, etc. | 935.00 | 935.00 | | 935.00 |
DD Legal reserve (1) | 54 530.00 | 54 530.00 | | 54 530.00 |
DG Other reserves | 182 899.00 | 182 899.00 | | 182 899.00 |
DH Retained earnings | -1 152 333.00 | -1 250 567.00 | | -1 152 333.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 114 730.00 | 98 234.00 | | 114 730.00 |
DL TOTAL (I) | -253 940.00 | -368 669.00 | | -253 940.00 |
DQ Provisions for Expenses | 452 241.00 | 452 241.00 | | 452 241.00 |
DR TOTAL (IV) | 452 241.00 | 452 241.00 | | 452 241.00 |
DU Loans and Debts from Credit Institutions (3) | 32 177.00 | 61 099.00 | | 32 177.00 |
DV Miscellaneous Loans and Financial Debts (4) | 848 481.00 | 975 230.00 | | 848 481.00 |
DW Advances and down payments received on current orders | 85 732.00 | | | 85 732.00 |
DX Trade payables and related accounts | 30 081.00 | 36 727.00 | | 30 081.00 |
DY Tax and social security liabilities | 213 170.00 | 122 634.00 | | 213 170.00 |
EA Other liabilities | | 45 428.00 | | |
EC TOTAL (IV) | 1 209 642.00 | 1 241 117.00 | | 1 209 642.00 |
EE Grand total (I to V) | 1 407 944.00 | 1 324 689.00 | | 1 407 944.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 373 200.00 | |
FJ Net sales | | | 373 200.00 | |
FQ Other income | | | 72 523.00 | |
FR Total operating income (I) | | | 445 723.00 | |
FW Other purchases and external expenses | | | 85 181.00 | |
FX Taxes, duties, and similar payments | | | 14 910.00 | |
FY Salaries and Wages | | | 114 847.00 | |
FZ Social Security Contributions | | | 44 470.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 722.00 | |
GE Other Expenses | | | 83.00 | |
GF Total Operating Expenses (II) | | | 262 212.00 | |
GG - OPERATING RESULT (I - II) | | | 183 511.00 | |
GP Total financial income (V) | | | 51 340.00 | |
GU Total financial expenses (VI) | | | 49 594.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 746.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 185 257.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | -20 452.00 | 20 452.00 | | -20 452.00 |
HH Total exceptional expenses (VIII) | 50 075.00 | 6 400.00 | | 50 075.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -70 527.00 | 14 052.00 | | -70 527.00 |
HL TOTAL REVENUE (I + III + V + VII) | 476 611.00 | 399 133.00 | | 476 611.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 361 881.00 | 300 899.00 | | 361 881.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 114 730.00 | 98 234.00 | | 114 730.00 |
| |
| 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 | 1 151 137.00 | | | 1 151 137.00 |
I3 DECREASES Total Financial Fixed Assets | | 83 210.00 | 1 018 119.00 | |
I4 DECREASES Grand Total | | 83 210.00 | 1 067 927.00 | |
IO DECREASES Total including other intangible assets | | | 1 604.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 48 204.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 604.00 | | | 1 604.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 48 204.00 | | | 48 204.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 101 329.00 | | | 1 101 329.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 28 922.00 | 2 722.00 | | 28 922.00 |
PE DEPRECIATION Total including other intangible assets | 207.00 | 47.00 | | 207.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 28 715.00 | 2 674.00 | | 28 715.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 452 241.00 | | | 452 241.00 |
| |
| 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 | 848 481.00 | 848 481.00 | | 848 481.00 |
8B Suppliers and Related Accounts | 30 081.00 | 30 081.00 | | 30 081.00 |
8K Other liabilities (including liabilities related to repo transactions) | 85 732.00 | 85 732.00 | | 85 732.00 |
UL Receivables related to investments | 103 600.00 | | 103 600.00 | 103 600.00 |
UP Loans | 276 537.00 | | 276 537.00 | 276 537.00 |
UT Other financial assets | 16 122.00 | | 16 122.00 | 16 122.00 |
UX Other trade receivables | 489 444.00 | 489 444.00 | | 489 444.00 |
VG Loans with a maturity of up to one year at origin | 32 177.00 | 32 177.00 | | 32 177.00 |
VK Loans repaid during the year | 50 569.00 | | | 50 569.00 |
VP Miscellaneous | 46 740.00 | 46 740.00 | | 46 740.00 |
VQ Other Taxes, Duties, and Similar Debts | 213 170.00 | 213 170.00 | | 213 170.00 |
VS Prepaid expenses | 1 106.00 | 1 106.00 | | 1 106.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 933 550.00 | 537 290.00 | 396 260.00 | 933 550.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 209 642.00 | 1 209 642.00 | | 1 209 642.00 |
