| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 317.00 | 3 317.00 | | 3 317.00 |
AH Goodwill | 61 000.00 | | 61 000.00 | 61 000.00 |
AT Other tangible assets | 25 308.00 | 18 239.00 | 7 068.00 | 25 308.00 |
BJ TOTAL (I) | 90 225.00 | 21 556.00 | 68 668.00 | 90 225.00 |
BZ Other receivables | 25 460.00 | | 25 460.00 | 25 460.00 |
CD Marketable securities | 55 174.00 | 3 575.00 | 51 599.00 | 55 174.00 |
CF Cash and cash equivalents | 62 723.00 | | 62 723.00 | 62 723.00 |
CH Prepaid expenses | 14 341.00 | | 14 341.00 | 14 341.00 |
CJ TOTAL (II) | 157 698.00 | 3 575.00 | 154 123.00 | 157 698.00 |
CO Grand total (0 to V) | 247 923.00 | 25 132.00 | 222 791.00 | 247 923.00 |
CS Evaluated investments - equity method | 600.00 | | 600.00 | 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 216 560.00 | 246 410.00 | | 216 560.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -21 801.00 | -29 850.00 | | -21 801.00 |
DL TOTAL (I) | 203 559.00 | 225 360.00 | | 203 559.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 274.00 | 8 110.00 | | 8 274.00 |
DX Trade payables and related accounts | 9 248.00 | 6 059.00 | | 9 248.00 |
DY Tax and social security liabilities | 1 711.00 | 1 864.00 | | 1 711.00 |
EA Other liabilities | | 6 036.00 | | |
EC TOTAL (IV) | 19 233.00 | 22 068.00 | | 19 233.00 |
EE Grand total (I to V) | 222 791.00 | 247 428.00 | | 222 791.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 413 780.00 | |
FJ Net sales | | | 413 780.00 | |
FO Operating subsidies | | | 9 937.00 | |
FQ Other income | | | 3 536.00 | |
FR Total operating income (I) | | | 427 253.00 | |
FU Purchases of raw materials and other supplies | | | 4 050.00 | |
FW Other purchases and external expenses | | | 79 566.00 | |
FX Taxes, duties, and similar payments | | | 29 866.00 | |
FY Salaries and Wages | | | 221 226.00 | |
FZ Social Security Contributions | | | 108 575.00 | |
GB Operating Expenses - Provisions | | | 2 168.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 445 451.00 | |
GG - OPERATING RESULT (I - II) | | | -18 198.00 | |
GU Total financial expenses (VI) | | | 3 603.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 603.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -21 801.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 427 253.00 | 385 564.00 | | 427 253.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 449 054.00 | 415 414.00 | | 449 054.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -21 801.00 | -29 850.00 | | -21 801.00 |
| |
| 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 | 89 525.00 | | 700.00 | 89 525.00 |
I3 DECREASES Total Financial Fixed Assets | | | 600.00 | |
I4 DECREASES Grand Total | | | 90 225.00 | |
IO DECREASES Total including other intangible assets | | | 64 317.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 25 308.00 | |
KD ACQUISITIONS Total including other intangible assets | 64 317.00 | | | 64 317.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 24 608.00 | | 700.00 | 24 608.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 600.00 | | | 600.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 19 389.00 | 2 168.00 | | 19 389.00 |
PE DEPRECIATION Total including other intangible assets | 3 317.00 | | | 3 317.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 16 072.00 | 2 168.00 | | 16 072.00 |
| |
| 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 | 9 248.00 | 9 248.00 | | 9 248.00 |
8D Social Security and Other Social Organizations | 1 711.00 | 1 711.00 | | 1 711.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 274.00 | 8 274.00 | | 8 274.00 |
VN Other taxes, similar payments | 25 460.00 | 25 460.00 | | 25 460.00 |
VS Prepaid expenses | 14 341.00 | 14 341.00 | | 14 341.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 39 801.00 | 39 801.00 | | 39 801.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 19 233.00 | 19 233.00 | | 19 233.00 |
