| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 552 432.00 | | 552 432.00 | 552 432.00 |
AP Buildings | 473 105.00 | 64 434.00 | 408 671.00 | 473 105.00 |
AR Technical installations, industrial equipment and tools | 101 380.00 | 22 218.00 | 79 161.00 | 101 380.00 |
AT Other tangible assets | 139 677.00 | 65 380.00 | 74 297.00 | 139 677.00 |
BB Receivables related to investments | 281 572.00 | | 281 572.00 | 281 572.00 |
BD Other fixed assets | 275 400.00 | | 275 400.00 | 275 400.00 |
BH Other financial assets | 750.00 | | 750.00 | 750.00 |
BJ TOTAL (I) | 2 332 871.00 | 152 032.00 | 2 180 839.00 | 2 332 871.00 |
BX Customers and related accounts | 10 998.00 | | 10 998.00 | 10 998.00 |
BZ Other receivables | 6 018.00 | | 6 018.00 | 6 018.00 |
CD Marketable securities | 2 011 072.00 | | 2 011 072.00 | 2 011 072.00 |
CF Cash and cash equivalents | 156 311.00 | | 156 311.00 | 156 311.00 |
CJ TOTAL (II) | 2 184 399.00 | | 2 184 399.00 | 2 184 399.00 |
CO Grand total (0 to V) | 4 517 270.00 | 152 032.00 | 4 365 238.00 | 4 517 270.00 |
CU Other investments | 508 555.00 | | 508 555.00 | 508 555.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 941 600.00 | 1 941 600.00 | | 1 941 600.00 |
DD Legal reserve (1) | 124 812.00 | 121 729.00 | | 124 812.00 |
DG Other reserves | 2 290 096.00 | 2 231 530.00 | | 2 290 096.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -35 741.00 | 61 649.00 | | -35 741.00 |
DL TOTAL (I) | 4 320 767.00 | 4 356 508.00 | | 4 320 767.00 |
DX Trade payables and related accounts | 6 046.00 | 5 990.00 | | 6 046.00 |
DY Tax and social security liabilities | 38 425.00 | 5 233.00 | | 38 425.00 |
EC TOTAL (IV) | 44 471.00 | 11 223.00 | | 44 471.00 |
EE Grand total (I to V) | 4 365 238.00 | 4 367 731.00 | | 4 365 238.00 |
EG Accrued income and payables due within one year | 44 471.00 | 11 223.00 | | 44 471.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 40 382.00 | | 40 382.00 | 40 382.00 |
FJ Net sales | 40 382.00 | | 40 382.00 | 40 382.00 |
FR Total operating income (I) | | | 40 382.00 | |
FW Other purchases and external expenses | | | 29 770.00 | |
FX Taxes, duties, and similar payments | | | 1 640.00 | |
FY Salaries and Wages | | | 33 289.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 46 142.00 | |
GF Total Operating Expenses (II) | | | 110 840.00 | |
GG - OPERATING RESULT (I - II) | | | -70 458.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 726.00 | |
GK Income from other securities and fixed asset receivables | | | 21 854.00 | |
GL Other interest and similar income | | | 1.00 | |
GN Positive exchange differences | | | 2 986.00 | |
GO Net income from sales of marketable securities | | | 76 065.00 | |
GP Total financial income (V) | | | 100 645.00 | |
GS Negative differences of foreign exchange | | | 72.00 | |
GT Net expenses on sales of marketable securities | | | 27 072.00 | |
GU Total financial expenses (VI) | | | 27 145.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 73 500.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 042.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 38 783.00 | -109.00 | | 38 783.00 |
HL TOTAL REVENUE (I + III + V + VII) | 141 027.00 | 170 313.00 | | 141 027.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 176 768.00 | 108 664.00 | | 176 768.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -35 741.00 | 61 649.00 | | -35 741.00 |
| |
| 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 | 2 336 145.00 | | | 2 336 145.00 |
I3 DECREASES Total Financial Fixed Assets | | 3 274.00 | 1 066 277.00 | |
I4 DECREASES Grand Total | | 3 274.00 | 2 332 871.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 266 594.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 266 594.00 | | | 1 266 594.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 069 551.00 | | | 1 069 551.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 105 890.00 | 46 142.00 | | 105 890.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 105 890.00 | 46 142.00 | | 105 890.00 |
| |
| 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 | 6 046.00 | 6 046.00 | | 6 046.00 |
8D Social Security and Other Social Organizations | 38 425.00 | 38 425.00 | | 38 425.00 |
UL Receivables related to investments | 281 572.00 | | 281 572.00 | 281 572.00 |
UT Other financial assets | 750.00 | | 750.00 | 750.00 |
UX Other trade receivables | 10 998.00 | 10 998.00 | | 10 998.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 018.00 | 6 018.00 | | 6 018.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 299 338.00 | 17 016.00 | 282 322.00 | 299 338.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 44 471.00 | 44 471.00 | | 44 471.00 |
