| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 863.00 | 863.00 | | 863.00 |
AT Other tangible assets | 9 020.00 | 9 020.00 | | 9 020.00 |
BD Other fixed assets | 994.00 | | 994.00 | 994.00 |
BH Other financial assets | 80.00 | | 80.00 | 80.00 |
BJ TOTAL (I) | 340 233.00 | 9 883.00 | 330 350.00 | 340 233.00 |
BX Customers and related accounts | 46 800.00 | | 46 800.00 | 46 800.00 |
BZ Other receivables | 154 688.00 | | 154 688.00 | 154 688.00 |
CF Cash and cash equivalents | 17 799.00 | | 17 799.00 | 17 799.00 |
CH Prepaid expenses | 1 752.00 | | 1 752.00 | 1 752.00 |
CJ TOTAL (II) | 221 038.00 | | 221 038.00 | 221 038.00 |
CO Grand total (0 to V) | 561 271.00 | 9 883.00 | 551 387.00 | 561 271.00 |
CU Other investments | 329 276.00 | | 329 276.00 | 329 276.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DB Share, merger, contribution premiums, etc. | 67 622.00 | 67 622.00 | | 67 622.00 |
DD Legal reserve (1) | 1 622.00 | 1 622.00 | | 1 622.00 |
DG Other reserves | 41 556.00 | 41 556.00 | | 41 556.00 |
DH Retained earnings | -7 023.00 | 12 516.00 | | -7 023.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 21 924.00 | -19 539.00 | | 21 924.00 |
DK Regulated provisions | 3 506.00 | 3 506.00 | | 3 506.00 |
DL TOTAL (I) | 229 208.00 | 207 283.00 | | 229 208.00 |
DU Loans and Debts from Credit Institutions (3) | 121.00 | 71.00 | | 121.00 |
DV Miscellaneous Loans and Financial Debts (4) | 243 649.00 | 372 413.00 | | 243 649.00 |
DX Trade payables and related accounts | 18 976.00 | 17 041.00 | | 18 976.00 |
DY Tax and social security liabilities | 30 634.00 | 41 568.00 | | 30 634.00 |
EA Other liabilities | 28 800.00 | 28 800.00 | | 28 800.00 |
EC TOTAL (IV) | 322 180.00 | 459 894.00 | | 322 180.00 |
EE Grand total (I to V) | 551 387.00 | 667 177.00 | | 551 387.00 |
EG Accrued income and payables due within one year | 322 180.00 | 459 894.00 | | 322 180.00 |
EI Including equity loans | 243 649.00 | | | 243 649.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 156 000.00 | |
FJ Net sales | | | 156 000.00 | |
FO Operating subsidies | | | 3 894.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 810.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 160 706.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 20 885.00 | |
FX Taxes, duties, and similar payments | | | 2 325.00 | |
FY Salaries and Wages | | | 82 430.00 | |
FZ Social Security Contributions | | | 29 965.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 135 607.00 | |
GG - OPERATING RESULT (I - II) | | | 25 099.00 | |
GL Other interest and similar income | | | 2 775.00 | |
GP Total financial income (V) | | | 2 775.00 | |
GR Interest and similar expenses | | | 4 107.00 | |
GU Total financial expenses (VI) | | | 4 107.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 332.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 23 767.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 631.00 | | |
HD Total exceptional income (VII) | | 631.00 | | |
HE Exceptional expenses on management operations | 48.00 | 19 203.00 | | 48.00 |
HH Total exceptional expenses (VIII) | 48.00 | 19 203.00 | | 48.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -48.00 | -18 572.00 | | -48.00 |
HK Income tax | 1 794.00 | 2 974.00 | | 1 794.00 |
HL TOTAL REVENUE (I + III + V + VII) | 163 481.00 | 166 613.00 | | 163 481.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 141 557.00 | 186 152.00 | | 141 557.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 21 924.00 | -19 539.00 | | 21 924.00 |
| |
| 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 | 340 233.00 | | | 340 233.00 |
I3 DECREASES Total Financial Fixed Assets | | | 330 350.00 | |
I4 DECREASES Grand Total | | | 340 233.00 | |
IO DECREASES Total including other intangible assets | | | 863.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 020.00 | |
KD ACQUISITIONS Total including other intangible assets | 863.00 | | | 863.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 020.00 | | | 9 020.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 330 350.00 | | | 330 350.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 883.00 | | | 9 883.00 |
PE DEPRECIATION Total including other intangible assets | 863.00 | | | 863.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 020.00 | | | 9 020.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 3 506.00 | | | 3 506.00 |
7C Grand total | 3 506.00 | | | 3 506.00 |
| |
| 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 | 18 976.00 | 18 976.00 | | 18 976.00 |
8D Social Security and Other Social Organizations | 30 634.00 | 30 634.00 | | 30 634.00 |
8K Other liabilities (including liabilities related to repo transactions) | 37 500.00 | 37 500.00 | | 37 500.00 |
UT Other financial assets | 80.00 | | 80.00 | 80.00 |
UX Other trade receivables | 46 800.00 | 46 800.00 | | 46 800.00 |
VG Loans with a maturity of up to one year at origin | 121.00 | 121.00 | | 121.00 |
VI Group and Associates | 234 949.00 | 234 949.00 | | 234 949.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 154 688.00 | 154 688.00 | | 154 688.00 |
VS Prepaid expenses | 1 752.00 | 1 752.00 | | 1 752.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 203 319.00 | 203 239.00 | 80.00 | 203 319.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 322 180.00 | 322 180.00 | | 322 180.00 |
