| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 931 612.00 | 2 931 612.00 | | 2 931 612.00 |
AH Goodwill | 1 021 535.00 | | 1 021 535.00 | 1 021 535.00 |
AP Buildings | 2 102.00 | 2 102.00 | | 2 102.00 |
AR Technical installations, industrial equipment and tools | 1 193 919.00 | 1 193 919.00 | | 1 193 919.00 |
AT Other tangible assets | 3 751 772.00 | 3 751 772.00 | | 3 751 772.00 |
BJ TOTAL (I) | 8 900 942.00 | 7 879 406.00 | 1 021 535.00 | 8 900 942.00 |
BX Customers and related accounts | 182 938.00 | | 182 938.00 | 182 938.00 |
CF Cash and cash equivalents | 464 987.00 | | 464 987.00 | 464 987.00 |
CJ TOTAL (II) | 647 926.00 | | 647 926.00 | 647 926.00 |
CO Grand total (0 to V) | 9 548 868.00 | 7 879 406.00 | 1 669 461.00 | 9 548 868.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 762 000.00 | 762 000.00 | | 762 000.00 |
DB Share, merger, contribution premiums, etc. | 524 099.00 | 524 099.00 | | 524 099.00 |
DF Regulated reserves (1) | 245.00 | 245.00 | | 245.00 |
DH Retained earnings | -6 015 584.00 | -6 311 371.00 | | -6 015 584.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 295 610.00 | 295 787.00 | | 295 610.00 |
DL TOTAL (I) | -4 433 629.00 | -4 729 240.00 | | -4 433 629.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 081 707.00 | | | 6 081 707.00 |
DX Trade payables and related accounts | 6 200.00 | 6 200.00 | | 6 200.00 |
DY Tax and social security liabilities | 15 184.00 | 14 937.00 | | 15 184.00 |
EA Other liabilities | | 6 081 707.00 | | |
EC TOTAL (IV) | 6 103 091.00 | 6 102 844.00 | | 6 103 091.00 |
EE Grand total (I to V) | 1 669 461.00 | 1 373 603.00 | | 1 669 461.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 304 898.00 | | 304 898.00 | 304 898.00 |
FJ Net sales | 304 898.00 | | 304 898.00 | 304 898.00 |
FR Total operating income (I) | | | 304 898.00 | |
FW Other purchases and external expenses | | | 6 283.00 | |
FX Taxes, duties, and similar payments | | | 845.00 | |
GF Total Operating Expenses (II) | | | 7 128.00 | |
GG - OPERATING RESULT (I - II) | | | 297 769.00 | |
GR Interest and similar expenses | | | 2 158.00 | |
GU Total financial expenses (VI) | | | 2 158.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 158.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 295 610.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 304 898.00 | 304 898.00 | | 304 898.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 287.00 | 9 110.00 | | 9 287.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 295 610.00 | 295 787.00 | | 295 610.00 |
| |
| 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 | 8 900 942.00 | | | 8 900 942.00 |
I4 DECREASES Grand Total | | | 8 900 942.00 | |
IO DECREASES Total including other intangible assets | | | 3 953 148.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 947 793.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 953 148.00 | | | 3 953 148.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 947 793.00 | | | 4 947 793.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 879 406.00 | | | 7 879 406.00 |
PE DEPRECIATION Total including other intangible assets | 2 931 612.00 | | | 2 931 612.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 947 793.00 | | | 4 947 793.00 |
| |
| 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 | 6 200.00 | 6 200.00 | | 6 200.00 |
UX Other trade receivables | 182 938.00 | 182 938.00 | | 182 938.00 |
VI Group and Associates | 6 081 707.00 | 6 081 707.00 | | 6 081 707.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 182 939.00 | 182 939.00 | | 182 939.00 |
VW VAT | 15 183.00 | 15 183.00 | | 15 183.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 103 091.00 | 6 103 091.00 | | 6 103 091.00 |
