| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 000.00 | 4 000.00 | | 4 000.00 |
AT Other tangible assets | 29 869.00 | 27 459.00 | 2 410.00 | 29 869.00 |
BH Other financial assets | 41 999.00 | | 41 999.00 | 41 999.00 |
BJ TOTAL (I) | 28 032 882.00 | 6 421 459.00 | 21 611 423.00 | 28 032 882.00 |
BV Advances and down payments on orders | 3 024.00 | | 3 024.00 | 3 024.00 |
BX Customers and related accounts | 189 600.00 | | 189 600.00 | 189 600.00 |
BZ Other receivables | 1 632 564.00 | | 1 632 564.00 | 1 632 564.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 4 218 222.00 | | 4 218 222.00 | 4 218 222.00 |
CJ TOTAL (II) | 6 043 410.00 | | 6 043 410.00 | 6 043 410.00 |
CO Grand total (0 to V) | 34 076 292.00 | 6 421 459.00 | 27 654 833.00 | 34 076 292.00 |
CU Other investments | 27 957 014.00 | 6 390 000.00 | 21 567 014.00 | 27 957 014.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 363 350.00 | 2 363 350.00 | | 2 363 350.00 |
DD Legal reserve (1) | 236 335.00 | 236 335.00 | | 236 335.00 |
DG Other reserves | 24 425 281.00 | 28 678 316.00 | | 24 425 281.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 393 642.00 | -4 253 035.00 | | 393 642.00 |
DL TOTAL (I) | 27 418 609.00 | 27 024 967.00 | | 27 418 609.00 |
DU Loans and Debts from Credit Institutions (3) | 15.00 | 15.00 | | 15.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 059.00 | 45 260.00 | | 9 059.00 |
DX Trade payables and related accounts | 22 457.00 | 75 296.00 | | 22 457.00 |
DY Tax and social security liabilities | 204 693.00 | 98 802.00 | | 204 693.00 |
EC TOTAL (IV) | 236 224.00 | 219 374.00 | | 236 224.00 |
ED (V) | | 5 178.00 | | |
EE Grand total (I to V) | 27 654 833.00 | 27 249 519.00 | | 27 654 833.00 |
EG Accrued income and payables due within one year | 236 224.00 | 219 374.00 | | 236 224.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 15.00 | 15.00 | | 15.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 253 158.00 | | 253 158.00 | 253 158.00 |
FJ Net sales | 253 158.00 | | 253 158.00 | 253 158.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 253 158.00 | |
FW Other purchases and external expenses | | | 239 453.00 | |
FX Taxes, duties, and similar payments | | | 14 848.00 | |
FY Salaries and Wages | | | 212 898.00 | |
FZ Social Security Contributions | | | 87 307.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 731.00 | |
GE Other Expenses | | | 411.00 | |
GF Total Operating Expenses (II) | | | 555 648.00 | |
GG - OPERATING RESULT (I - II) | | | -302 490.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 548.00 | |
GL Other interest and similar income | | | 615 085.00 | |
GM Reversals of provisions and transfers of expenses | | | 497.00 | |
GN Positive exchange differences | | | 34 427.00 | |
GP Total financial income (V) | | | 653 557.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 163.00 | |
GS Negative differences of foreign exchange | | | 30 310.00 | |
GT Net expenses on sales of marketable securities | | | | |
GU Total financial expenses (VI) | | | 30 472.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 623 084.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 320 594.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -73 048.00 | -1 869 336.00 | | -73 048.00 |
HL TOTAL REVENUE (I + III + V + VII) | 906 714.00 | 981 229.00 | | 906 714.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 513 072.00 | 5 234 264.00 | | 513 072.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 393 642.00 | -4 253 035.00 | | 393 642.00 |
| |
| 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 | 28 032 017.00 | | 865.00 | 28 032 017.00 |
I3 DECREASES Total Financial Fixed Assets | | | 27 999 013.00 | |
I4 DECREASES Grand Total | | | 28 032 882.00 | |
IO DECREASES Total including other intangible assets | | | 4 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 29 869.00 | |
KD ACQUISITIONS Total including other intangible assets | 4 000.00 | | | 4 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 29 869.00 | | | 29 869.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 27 998 148.00 | | 865.00 | 27 998 148.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 30 728.00 | 731.00 | | 30 728.00 |
PE DEPRECIATION Total including other intangible assets | 4 000.00 | | | 4 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 26 728.00 | 731.00 | | 26 728.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 497.00 | | 497.00 | 497.00 |
7B Total provisions for depreciation | 6 390 497.00 | | 497.00 | 6 390 497.00 |
7C Grand total | 6 390 497.00 | | 497.00 | 6 390 497.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | | 497.00 | |
| |
| 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 | 22 457.00 | 22 457.00 | | 22 457.00 |
8C Staff and Related Accounts | 70 749.00 | 70 749.00 | | 70 749.00 |
8D Social Security and Other Social Organizations | 72 941.00 | 72 941.00 | | 72 941.00 |
UT Other financial assets | 41 999.00 | | 41 999.00 | 41 999.00 |
UX Other trade receivables | 189 600.00 | 189 600.00 | | 189 600.00 |
VB VAT | 338 242.00 | 338 242.00 | | 338 242.00 |
VC Group and associates | 1 291 260.00 | 1 291 260.00 | | 1 291 260.00 |
VG Loans with a maturity of up to one year at origin | 15.00 | 15.00 | | 15.00 |
VI Group and Associates | 9 059.00 | 9 059.00 | | 9 059.00 |
VP Miscellaneous | 3 061.00 | 3 061.00 | | 3 061.00 |
VQ Other Taxes, Duties, and Similar Debts | 18 336.00 | 18 336.00 | | 18 336.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 864 163.00 | 1 822 164.00 | 41 999.00 | 1 864 163.00 |
VW VAT | 42 667.00 | 42 667.00 | | 42 667.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 236 224.00 | 236 224.00 | | 236 224.00 |
