| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 665.00 | 2 665.00 | | 2 665.00 |
AT Other tangible assets | 150 248.00 | 112 728.00 | 37 520.00 | 150 248.00 |
BH Other financial assets | 398.00 | | 398.00 | 398.00 |
BJ TOTAL (I) | 929 334.00 | 115 393.00 | 813 941.00 | 929 334.00 |
BX Customers and related accounts | 373 055.00 | | 373 055.00 | 373 055.00 |
BZ Other receivables | 225 154.00 | | 225 154.00 | 225 154.00 |
CD Marketable securities | 300 000.00 | | 300 000.00 | 300 000.00 |
CF Cash and cash equivalents | 131 397.00 | | 131 397.00 | 131 397.00 |
CH Prepaid expenses | 8 790.00 | | 8 790.00 | 8 790.00 |
CJ TOTAL (II) | 1 038 396.00 | | 1 038 396.00 | 1 038 396.00 |
CO Grand total (0 to V) | 1 967 730.00 | 115 393.00 | 1 852 337.00 | 1 967 730.00 |
CP Shares due in less than one year | 398.00 | | | 398.00 |
CU Other investments | 776 024.00 | | 776 024.00 | 776 024.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 800 000.00 | 800 000.00 | | 800 000.00 |
DB Share, merger, contribution premiums, etc. | 14 208.00 | 14 208.00 | | 14 208.00 |
DD Legal reserve (1) | 80 000.00 | 5 000.00 | | 80 000.00 |
DG Other reserves | 344 164.00 | 313 876.00 | | 344 164.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 337 183.00 | 185 287.00 | | 337 183.00 |
DL TOTAL (I) | 1 575 554.00 | 1 318 372.00 | | 1 575 554.00 |
DU Loans and Debts from Credit Institutions (3) | 14 667.00 | 49 745.00 | | 14 667.00 |
DV Miscellaneous Loans and Financial Debts (4) | 65 116.00 | 67 653.00 | | 65 116.00 |
DX Trade payables and related accounts | 112 958.00 | 4 176.00 | | 112 958.00 |
DY Tax and social security liabilities | 80 568.00 | 62 800.00 | | 80 568.00 |
EA Other liabilities | 3 474.00 | 5 213.00 | | 3 474.00 |
EC TOTAL (IV) | 276 783.00 | 189 586.00 | | 276 783.00 |
EE Grand total (I to V) | 1 852 337.00 | 1 507 958.00 | | 1 852 337.00 |
EG Accrued income and payables due within one year | 276 783.00 | 174 919.00 | | 276 783.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 860 270.00 | | 860 270.00 | 860 270.00 |
FJ Net sales | 860 270.00 | | 860 270.00 | 860 270.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 437.00 | |
FQ Other income | | | 4 601.00 | |
FR Total operating income (I) | | | 868 308.00 | |
FW Other purchases and external expenses | | | 563 573.00 | |
FX Taxes, duties, and similar payments | | | 21 088.00 | |
FY Salaries and Wages | | | 166 577.00 | |
FZ Social Security Contributions | | | 75 684.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 272.00 | |
GE Other Expenses | | | 1 212.00 | |
GF Total Operating Expenses (II) | | | 840 407.00 | |
GG - OPERATING RESULT (I - II) | | | 27 901.00 | |
GH Attributed profit or transferred loss (III) | | | 22 140.00 | |
GI Supported loss or transferred profit (IV) | | | | |
GJ Financial income from other securities and fixed asset receivables | | | 86 002.00 | |
GP Total financial income (V) | | | 86 002.00 | |
GR Interest and similar expenses | | | 168.00 | |
GU Total financial expenses (VI) | | | 168.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 85 833.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 135 875.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 437.00 | 1 800.00 | | 3 437.00 |
A2 TOTAL ASSETS | 44 304.00 | 46 861.00 | | 44 304.00 |
HB Exceptional income from capital transactions | 297 500.00 | 81 408.00 | | 297 500.00 |
HD Total exceptional income (VII) | 297 500.00 | 81 408.00 | | 297 500.00 |
HF Exceptional expenses on capital transactions | 78 903.00 | 50 490.00 | | 78 903.00 |
HH Total exceptional expenses (VIII) | 78 903.00 | 50 490.00 | | 78 903.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 218 597.00 | 30 918.00 | | 218 597.00 |
HK Income tax | 17 289.00 | 9 290.00 | | 17 289.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 273 950.00 | 872 542.00 | | 1 273 950.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 936 767.00 | 687 254.00 | | 936 767.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 337 183.00 | 185 287.00 | | 337 183.00 |
| |
| 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 | 1 022 507.00 | | 240.00 | 1 022 507.00 |
I3 DECREASES Total Financial Fixed Assets | | 78 903.00 | 776 422.00 | |
I4 DECREASES Grand Total | | 93 412.00 | 929 334.00 | |
IO DECREASES Total including other intangible assets | | | 2 665.00 | |
IY DECREASES Total Tangible Fixed Assets | | 14 509.00 | 150 248.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 665.00 | | | 2 665.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 164 757.00 | | | 164 757.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 855 085.00 | | 240.00 | 855 085.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 117 630.00 | 12 272.00 | 14 509.00 | 117 630.00 |
PE DEPRECIATION Total including other intangible assets | 2 531.00 | 134.00 | | 2 531.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 115 099.00 | 12 138.00 | 14 509.00 | 115 099.00 |
| |
| 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 | 112 958.00 | 112 958.00 | | 112 958.00 |
8C Staff and Related Accounts | 4 828.00 | 4 828.00 | | 4 828.00 |
8D Social Security and Other Social Organizations | 6 802.00 | 6 802.00 | | 6 802.00 |
8E Income Taxes | 10 320.00 | 10 320.00 | | 10 320.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 474.00 | 3 474.00 | | 3 474.00 |
UT Other financial assets | 398.00 | 398.00 | | 398.00 |
UX Other trade receivables | 373 055.00 | 373 055.00 | | 373 055.00 |
VB VAT | 11 537.00 | 11 537.00 | | 11 537.00 |
VC Group and associates | 209 104.00 | 209 104.00 | | 209 104.00 |
VH Loans with a maturity of more than one year at origin | 14 667.00 | 14 667.00 | | 14 667.00 |
VI Group and Associates | 65 116.00 | 65 116.00 | | 65 116.00 |
VK Loans repaid during the year | 35 078.00 | | | 35 078.00 |
VP Miscellaneous | 3 909.00 | 3 909.00 | | 3 909.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 442.00 | 2 442.00 | | 2 442.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 604.00 | 604.00 | | 604.00 |
VS Prepaid expenses | 8 790.00 | 8 790.00 | | 8 790.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 607 396.00 | 607 396.00 | | 607 396.00 |
VW VAT | 56 176.00 | 56 176.00 | | 56 176.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 276 783.00 | 276 783.00 | | 276 783.00 |
