| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 859.00 | 616.00 | 243.00 | 859.00 |
AP Buildings | 1 912.00 | 1 912.00 | | 1 912.00 |
AT Other tangible assets | 34 169.00 | 23 754.00 | 10 416.00 | 34 169.00 |
BB Receivables related to investments | 223 165.00 | | 223 165.00 | 223 165.00 |
BH Other financial assets | 50 000.00 | | 50 000.00 | 50 000.00 |
BJ TOTAL (I) | 345 105.00 | 26 281.00 | 318 823.00 | 345 105.00 |
BX Customers and related accounts | 17 581.00 | | 17 581.00 | 17 581.00 |
BZ Other receivables | 425.00 | | 425.00 | 425.00 |
CD Marketable securities | 632.00 | | 632.00 | 632.00 |
CF Cash and cash equivalents | 98 489.00 | | 98 489.00 | 98 489.00 |
CJ TOTAL (II) | 117 128.00 | | 117 128.00 | 117 128.00 |
CO Grand total (0 to V) | 462 232.00 | 26 281.00 | 435 951.00 | 462 232.00 |
CU Other investments | 35 000.00 | | 35 000.00 | 35 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 70 000.00 | 70 000.00 | | 70 000.00 |
DD Legal reserve (1) | 7 000.00 | 7 000.00 | | 7 000.00 |
DG Other reserves | 311 138.00 | 315 945.00 | | 311 138.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 857.00 | -4 806.00 | | 13 857.00 |
DL TOTAL (I) | 401 995.00 | 388 138.00 | | 401 995.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 263.00 | 23 612.00 | | 24 263.00 |
DX Trade payables and related accounts | 2 310.00 | 3 508.00 | | 2 310.00 |
DY Tax and social security liabilities | 7 383.00 | 9 311.00 | | 7 383.00 |
EA Other liabilities | | 240.00 | | |
EC TOTAL (IV) | 33 956.00 | 36 671.00 | | 33 956.00 |
EE Grand total (I to V) | 435 951.00 | 424 809.00 | | 435 951.00 |
EG Accrued income and payables due within one year | 33 956.00 | 36 671.00 | | 33 956.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 87 707.00 | |
FJ Net sales | | | 87 707.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 120.00 | |
FQ Other income | | | 221.00 | |
FR Total operating income (I) | | | 88 049.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 42 138.00 | |
FX Taxes, duties, and similar payments | | | 1 305.00 | |
FY Salaries and Wages | | | 22 964.00 | |
FZ Social Security Contributions | | | 8 386.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 817.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 77 616.00 | |
GG - OPERATING RESULT (I - II) | | | 10 433.00 | |
GK Income from other securities and fixed asset receivables | | | 3 086.00 | |
GL Other interest and similar income | | | 380.00 | |
GP Total financial income (V) | | | 3 466.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 3 466.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 898.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 42.00 | | | 42.00 |
HH Total exceptional expenses (VIII) | 42.00 | | | 42.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -42.00 | | | -42.00 |
HL TOTAL REVENUE (I + III + V + VII) | 91 514.00 | 77 697.00 | | 91 514.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 77 658.00 | 82 503.00 | | 77 658.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 857.00 | -4 806.00 | | 13 857.00 |
| |
| 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 | 365 615.00 | | 3 151.00 | 365 615.00 |
I3 DECREASES Total Financial Fixed Assets | | 22 268.00 | 308 165.00 | |
I4 DECREASES Grand Total | | 23 661.00 | 345 105.00 | |
IO DECREASES Total including other intangible assets | | | 859.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 393.00 | 36 081.00 | |
KD ACQUISITIONS Total including other intangible assets | 610.00 | | 249.00 | 610.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 34 970.00 | | 2 504.00 | 34 970.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 330 035.00 | | 398.00 | 330 035.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 24 815.00 | 2 859.00 | 1 393.00 | 24 815.00 |
PE DEPRECIATION Total including other intangible assets | 610.00 | 6.00 | | 610.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 24 206.00 | 2 853.00 | 1 393.00 | 24 206.00 |
| |
| 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 | 2 310.00 | 2 310.00 | | 2 310.00 |
8D Social Security and Other Social Organizations | 7 383.00 | 7 383.00 | | 7 383.00 |
UL Receivables related to investments | 223 165.00 | | 223 165.00 | 223 165.00 |
UT Other financial assets | 50 000.00 | | 50 000.00 | 50 000.00 |
UX Other trade receivables | 17 581.00 | 17 581.00 | | 17 581.00 |
VI Group and Associates | 24 263.00 | 24 263.00 | | 24 263.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 425.00 | 425.00 | | 425.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 291 171.00 | 18 006.00 | 273 165.00 | 291 171.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 33 956.00 | 33 956.00 | | 33 956.00 |
