| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 49 667.00 | 42 132.00 | 7 535.00 | 49 667.00 |
AJ Other Intangible Assets | 22 250.00 | | 22 250.00 | 22 250.00 |
AP Buildings | 11 161.00 | 3 375.00 | 7 786.00 | 11 161.00 |
AR Technical installations, industrial equipment and tools | 10 210.00 | 10 210.00 | | 10 210.00 |
AT Other tangible assets | 47 499.00 | 46 025.00 | 1 475.00 | 47 499.00 |
BB Receivables related to investments | | | | |
BJ TOTAL (I) | 5 583 314.00 | 438 743.00 | 5 144 571.00 | 5 583 314.00 |
BV Advances and down payments on orders | 192.00 | | 192.00 | 192.00 |
BX Customers and related accounts | 25 234.00 | | 25 234.00 | 25 234.00 |
BZ Other receivables | 625 587.00 | | 625 587.00 | 625 587.00 |
CD Marketable securities | 1 000 334.00 | | 1 000 334.00 | 1 000 334.00 |
CF Cash and cash equivalents | 244.00 | | 244.00 | 244.00 |
CH Prepaid expenses | 10 382.00 | | 10 382.00 | 10 382.00 |
CJ TOTAL (II) | 1 661 973.00 | | 1 661 973.00 | 1 661 973.00 |
CO Grand total (0 to V) | 7 245 287.00 | 438 743.00 | 6 806 545.00 | 7 245 287.00 |
CU Other investments | 5 442 526.00 | 337 000.00 | 5 105 526.00 | 5 442 526.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 281 000.00 | 3 281 000.00 | | 3 281 000.00 |
DD Legal reserve (1) | 215 291.00 | 203 011.00 | | 215 291.00 |
DF Regulated reserves (1) | 56 450.00 | 56 450.00 | | 56 450.00 |
DG Other reserves | 2 320 231.00 | 2 086 926.00 | | 2 320 231.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -460 697.00 | 245 585.00 | | -460 697.00 |
DL TOTAL (I) | 5 412 276.00 | 5 872 973.00 | | 5 412 276.00 |
DP Provisions for Risks | 30 000.00 | 30 000.00 | | 30 000.00 |
DR TOTAL (IV) | 30 000.00 | 30 000.00 | | 30 000.00 |
DU Loans and Debts from Credit Institutions (3) | 365 225.00 | 403 506.00 | | 365 225.00 |
DV Miscellaneous Loans and Financial Debts (4) | 849 738.00 | 851 950.00 | | 849 738.00 |
DX Trade payables and related accounts | 32 080.00 | 38 596.00 | | 32 080.00 |
DY Tax and social security liabilities | 77 498.00 | 103 122.00 | | 77 498.00 |
DZ Fixed asset liabilities and related accounts | | 2 259.00 | | |
EA Other liabilities | 39 728.00 | 36 384.00 | | 39 728.00 |
EC TOTAL (IV) | 1 364 269.00 | 1 435 816.00 | | 1 364 269.00 |
EE Grand total (I to V) | 6 806 545.00 | 7 338 789.00 | | 6 806 545.00 |
EG Accrued income and payables due within one year | 1 364 269.00 | 1 435 816.00 | | 1 364 269.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 264 378.00 | 302 411.00 | | 264 378.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 82 660.00 | | 82 660.00 | 82 660.00 |
FG Production sold - services | 948 290.00 | | 948 290.00 | 948 290.00 |
FJ Net sales | 1 030 950.00 | | 1 030 950.00 | 1 030 950.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 11 952.00 | |
FR Total operating income (I) | | | 1 042 902.00 | |
FS Purchases of goods (including customs duties) | | | 82 660.00 | |
FU Purchases of raw materials and other supplies | | | 17 933.00 | |
FW Other purchases and external expenses | | | 150 115.00 | |
FX Taxes, duties, and similar payments | | | 18 785.00 | |
FY Salaries and Wages | | | 569 528.00 | |
FZ Social Security Contributions | | | 264 202.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 389.00 | |
GF Total Operating Expenses (II) | | | 1 110 613.00 | |
GG - OPERATING RESULT (I - II) | | | -67 710.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 2 489.00 | |
GM Reversals of provisions and transfers of expenses | | | 253 000.00 | |
GP Total financial income (V) | | | 255 489.00 | |
GR Interest and similar expenses | | | 9 727.00 | |
GU Total financial expenses (VI) | | | 9 727.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 245 762.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 178 051.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 11 952.00 | 25 090.00 | | 11 952.00 |
HA Exceptional income from management transactions | 1 483.00 | 645.00 | | 1 483.00 |
HD Total exceptional income (VII) | 1 483.00 | 645.00 | | 1 483.00 |
HE Exceptional expenses on management operations | 582.00 | 157.00 | | 582.00 |
HF Exceptional expenses on capital transactions | 1 020 000.00 | 400 000.00 | | 1 020 000.00 |
HH Total exceptional expenses (VIII) | 1 020 582.00 | 400 157.00 | | 1 020 582.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 019 098.00 | -399 512.00 | | -1 019 098.00 |
HK Income tax | -380 350.00 | -135 614.00 | | -380 350.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 299 875.00 | 1 698 711.00 | | 1 299 875.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 760 571.00 | 1 453 126.00 | | 1 760 571.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -460 697.00 | 245 585.00 | | -460 697.00 |
| |
| 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 | 6 310 936.00 | | 29 378.00 | 6 310 936.00 |
I3 DECREASES Total Financial Fixed Assets | 757 000.00 | | 5 442 526.00 | 757 000.00 |
I4 DECREASES Grand Total | 757 000.00 | | 5 583 314.00 | 757 000.00 |
IO DECREASES Total including other intangible assets | | | 71 917.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 68 871.00 | |
KD ACQUISITIONS Total including other intangible assets | 42 539.00 | | 29 378.00 | 42 539.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 68 871.00 | | | 68 871.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 199 526.00 | | | 6 199 526.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 94 354.00 | 7 389.00 | | 94 354.00 |
PE DEPRECIATION Total including other intangible assets | 40 059.00 | 2 074.00 | | 40 059.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 54 295.00 | 5 315.00 | | 54 295.00 |
| |
| 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 | 30 000.00 | | | 30 000.00 |
7B Total provisions for depreciation | 590 000.00 | | 253 000.00 | 590 000.00 |
7C Grand total | 620 000.00 | | 253 000.00 | 620 000.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | | 253 000.00 | |
| |
| 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 | 32 080.00 | 32 080.00 | | 32 080.00 |
8C Staff and Related Accounts | 22 321.00 | 22 321.00 | | 22 321.00 |
8D Social Security and Other Social Organizations | 46 680.00 | 46 680.00 | | 46 680.00 |
8K Other liabilities (including liabilities related to repo transactions) | 39 728.00 | 39 728.00 | | 39 728.00 |
UX Other trade receivables | 25 234.00 | 25 234.00 | | 25 234.00 |
VB VAT | 8 604.00 | 8 604.00 | | 8 604.00 |
VC Group and associates | 468 721.00 | 468 721.00 | | 468 721.00 |
VG Loans with a maturity of up to one year at origin | 265 107.00 | 265 107.00 | | 265 107.00 |
VH Loans with a maturity of more than one year at origin | 100 117.00 | 100 117.00 | | 100 117.00 |
VI Group and Associates | 849 738.00 | 849 738.00 | | 849 738.00 |
VJ Loans taken out during the year | 100 000.00 | | | 100 000.00 |
VM Income taxes | 137 864.00 | 137 864.00 | | 137 864.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 036.00 | 7 036.00 | | 7 036.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 10 397.00 | 10 397.00 | | 10 397.00 |
VS Prepaid expenses | 10 382.00 | 10 382.00 | | 10 382.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 661 203.00 | 661 203.00 | | 661 203.00 |
VW VAT | 1 461.00 | 1 461.00 | | 1 461.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 364 269.00 | 1 364 269.00 | | 1 364 269.00 |
