| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 865.00 | 6 865.00 | | 6 865.00 |
AH Goodwill | 813 798.00 | 813 798.00 | | 813 798.00 |
AJ Other Intangible Assets | 1 829.00 | 1 829.00 | | 1 829.00 |
AT Other tangible assets | 152 546.00 | 150 639.00 | 1 908.00 | 152 546.00 |
BH Other financial assets | 2 999.00 | | 2 999.00 | 2 999.00 |
BJ TOTAL (I) | 3 243 647.00 | 2 355 606.00 | 888 041.00 | 3 243 647.00 |
BX Customers and related accounts | 120 285.00 | 15 048.00 | 105 238.00 | 120 285.00 |
BZ Other receivables | 592 101.00 | 15 301.00 | 576 800.00 | 592 101.00 |
CF Cash and cash equivalents | 412 657.00 | | 412 657.00 | 412 657.00 |
CH Prepaid expenses | 1 688.00 | | 1 688.00 | 1 688.00 |
CJ TOTAL (II) | 1 126 732.00 | 30 349.00 | 1 096 383.00 | 1 126 732.00 |
CO Grand total (0 to V) | 4 370 379.00 | 2 385 955.00 | 1 984 424.00 | 4 370 379.00 |
CU Other investments | 2 265 610.00 | 1 382 475.00 | 883 135.00 | 2 265 610.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 84 448.00 | 84 448.00 | | 84 448.00 |
DB Share, merger, contribution premiums, etc. | 338 803.00 | 338 803.00 | | 338 803.00 |
DD Legal reserve (1) | 8 445.00 | 8 445.00 | | 8 445.00 |
DG Other reserves | 1 081 677.00 | 1 237 535.00 | | 1 081 677.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 260 202.00 | 44 142.00 | | 260 202.00 |
DL TOTAL (I) | 1 773 575.00 | 1 713 373.00 | | 1 773 575.00 |
DU Loans and Debts from Credit Institutions (3) | 22.00 | 21.00 | | 22.00 |
DV Miscellaneous Loans and Financial Debts (4) | 82 483.00 | 81 408.00 | | 82 483.00 |
DX Trade payables and related accounts | 21 139.00 | 22 666.00 | | 21 139.00 |
DY Tax and social security liabilities | 107 206.00 | 100 409.00 | | 107 206.00 |
EC TOTAL (IV) | 210 849.00 | 204 503.00 | | 210 849.00 |
EE Grand total (I to V) | 1 984 424.00 | 1 917 876.00 | | 1 984 424.00 |
EG Accrued income and payables due within one year | 210 849.00 | 204 503.00 | | 210 849.00 |
EI Including equity loans | 82 483.00 | | | 82 483.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 648 678.00 | | 648 678.00 | 648 678.00 |
FJ Net sales | 648 678.00 | | 648 678.00 | 648 678.00 |
FO Operating subsidies | | | 167.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 78 697.00 | |
FQ Other income | | | 12.00 | |
FR Total operating income (I) | | | 727 554.00 | |
FW Other purchases and external expenses | | | 123 822.00 | |
FX Taxes, duties, and similar payments | | | 18 138.00 | |
FY Salaries and Wages | | | 444 691.00 | |
FZ Social Security Contributions | | | 162 620.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 816.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 750 089.00 | |
GG - OPERATING RESULT (I - II) | | | -22 535.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 298 677.00 | |
GL Other interest and similar income | | | 6.00 | |
GO Net income from sales of marketable securities | | | 393.00 | |
GP Total financial income (V) | | | 299 075.00 | |
GQ Financial allocations to depreciation and provisions | | | 15 301.00 | |
GR Interest and similar expenses | | | 1 037.00 | |
GU Total financial expenses (VI) | | | 16 338.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 282 737.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 260 202.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 026 629.00 | 770 902.00 | | 1 026 629.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 766 427.00 | 726 760.00 | | 766 427.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 260 202.00 | 44 142.00 | | 260 202.00 |
| |
| 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 | 3 241 894.00 | | 1 753.00 | 3 241 894.00 |
KD ACQUISITIONS Total including other intangible assets | 822 493.00 | | | 822 493.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 150 793.00 | | 1 753.00 | 150 793.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 268 608.00 | | | 2 268 608.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 158 517.00 | 816.00 | | 158 517.00 |
PE DEPRECIATION Total including other intangible assets | 8 694.00 | | | 8 694.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 149 823.00 | 816.00 | | 149 823.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6A on fixed assets – intangible | 813 798.00 | | | 813 798.00 |
6T Receivables | 15 048.00 | | | 15 048.00 |
6X Other provisions for depreciation | | 15 301.00 | | |
7B Total provisions for depreciation | 2 211 321.00 | 15 301.00 | | 2 211 321.00 |
7C Grand total | 2 211 321.00 | 15 301.00 | | 2 211 321.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 15 301.00 | | |
| |
| 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 | 21 139.00 | 21 139.00 | | 21 139.00 |
8C Staff and Related Accounts | 28 755.00 | 28 755.00 | | 28 755.00 |
8D Social Security and Other Social Organizations | 39 086.00 | 39 086.00 | | 39 086.00 |
8E Income Taxes | 1.00 | 1.00 | | 1.00 |
UT Other financial assets | 2 999.00 | | 2 999.00 | 2 999.00 |
UX Other trade receivables | 102 289.00 | 102 289.00 | | 102 289.00 |
UZ Social Security, other social security organizations | 216.00 | 216.00 | | 216.00 |
VA Doubtful or disputed receivables | 17 997.00 | 17 997.00 | | 17 997.00 |
VB VAT | 3 771.00 | 3 771.00 | | 3 771.00 |
VC Group and associates | 586 440.00 | 586 440.00 | | 586 440.00 |
VG Loans with a maturity of up to one year at origin | 22.00 | 22.00 | | 22.00 |
VI Group and Associates | 82 483.00 | 82 483.00 | | 82 483.00 |
VQ Other Taxes, Duties, and Similar Debts | 9 722.00 | 9 722.00 | | 9 722.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 674.00 | 1 674.00 | | 1 674.00 |
VS Prepaid expenses | 1 688.00 | 1 688.00 | | 1 688.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 717 074.00 | 714 075.00 | 2 999.00 | 717 074.00 |
VW VAT | 29 643.00 | 29 643.00 | | 29 643.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 210 849.00 | 210 849.00 | | 210 849.00 |
