| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 13 365.00 | 13 365.00 | | 13 365.00 |
BB Receivables related to investments | 174 644.00 | | 174 644.00 | 174 644.00 |
BJ TOTAL (I) | 840 479.00 | 13 365.00 | 827 114.00 | 840 479.00 |
BX Customers and related accounts | 203 286.00 | | 203 286.00 | 203 286.00 |
BZ Other receivables | 226 516.00 | | 226 516.00 | 226 516.00 |
CF Cash and cash equivalents | 1 099.00 | | 1 099.00 | 1 099.00 |
CH Prepaid expenses | 7 178.00 | | 7 178.00 | 7 178.00 |
CJ TOTAL (II) | 438 079.00 | | 438 079.00 | 438 079.00 |
CO Grand total (0 to V) | 1 278 558.00 | 13 365.00 | 1 265 193.00 | 1 278 558.00 |
CP Shares due in less than one year | 174 644.00 | | | 174 644.00 |
CU Other investments | 652 470.00 | | 652 470.00 | 652 470.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 14 800.00 | 14 800.00 | | 14 800.00 |
DB Share, merger, contribution premiums, etc. | 833 304.00 | 833 304.00 | | 833 304.00 |
DD Legal reserve (1) | 789.00 | 789.00 | | 789.00 |
DH Retained earnings | -162 155.00 | -507 007.00 | | -162 155.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 654.00 | 344 852.00 | | 32 654.00 |
DL TOTAL (I) | 719 392.00 | 686 737.00 | | 719 392.00 |
DU Loans and Debts from Credit Institutions (3) | 37 419.00 | 74 664.00 | | 37 419.00 |
DV Miscellaneous Loans and Financial Debts (4) | 426 820.00 | 457 820.00 | | 426 820.00 |
DX Trade payables and related accounts | 24 393.00 | 9 892.00 | | 24 393.00 |
DY Tax and social security liabilities | 50 608.00 | 74 633.00 | | 50 608.00 |
EB Prepaid income (2) | 6 561.00 | 5 917.00 | | 6 561.00 |
EC TOTAL (IV) | 545 801.00 | 622 925.00 | | 545 801.00 |
EE Grand total (I to V) | 1 265 193.00 | 1 309 662.00 | | 1 265 193.00 |
EG Accrued income and payables due within one year | 545 801.00 | 622 925.00 | | 545 801.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 346 583.00 | | 346 583.00 | 346 583.00 |
FJ Net sales | 346 583.00 | | 346 583.00 | 346 583.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 346 584.00 | |
FW Other purchases and external expenses | | | 45 826.00 | |
FX Taxes, duties, and similar payments | | | 9 892.00 | |
FY Salaries and Wages | | | 182 800.00 | |
FZ Social Security Contributions | | | 73 178.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 311 697.00 | |
GG - OPERATING RESULT (I - II) | | | 34 886.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 2 232.00 | |
GU Total financial expenses (VI) | | | 2 232.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 232.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 654.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 389 990.00 | | |
HH Total exceptional expenses (VIII) | | 389 990.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -389 990.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 346 584.00 | 997 924.00 | | 346 584.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 313 929.00 | 653 072.00 | | 313 929.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 654.00 | 344 852.00 | | 32 654.00 |
| |
| 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 | 840 479.00 | | | 840 479.00 |
I3 DECREASES Total Financial Fixed Assets | | | 827 114.00 | |
I4 DECREASES Grand Total | | | 840 479.00 | |
IO DECREASES Total including other intangible assets | | | 13 365.00 | |
KD ACQUISITIONS Total including other intangible assets | 13 365.00 | | | 13 365.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 827 114.00 | | | 827 114.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 13 365.00 | | | 13 365.00 |
PE DEPRECIATION Total including other intangible assets | 13 365.00 | | | 13 365.00 |
| |
| 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 | 24 393.00 | 24 393.00 | | 24 393.00 |
8C Staff and Related Accounts | 5 002.00 | 5 002.00 | | 5 002.00 |
8D Social Security and Other Social Organizations | 30 227.00 | 30 227.00 | | 30 227.00 |
8L Deferred income | 6 561.00 | 6 561.00 | | 6 561.00 |
UL Receivables related to investments | 174 644.00 | 174 644.00 | | 174 644.00 |
UX Other trade receivables | 203 286.00 | 203 286.00 | | 203 286.00 |
VB VAT | 2 176.00 | 2 176.00 | | 2 176.00 |
VG Loans with a maturity of up to one year at origin | 37 419.00 | 37 419.00 | | 37 419.00 |
VI Group and Associates | 426 820.00 | 426 820.00 | | 426 820.00 |
VK Loans repaid during the year | 36 571.00 | | | 36 571.00 |
VM Income taxes | 224 046.00 | 224 046.00 | | 224 046.00 |
VQ Other Taxes, Duties, and Similar Debts | 9 292.00 | 9 292.00 | | 9 292.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 295.00 | 295.00 | | 295.00 |
VS Prepaid expenses | 7 178.00 | 7 178.00 | | 7 178.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 611 624.00 | 611 624.00 | | 611 624.00 |
VW VAT | 6 087.00 | 6 087.00 | | 6 087.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 545 801.00 | 545 801.00 | | 545 801.00 |
