| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 34 060.00 | 26 132.00 | 7 928.00 | 34 060.00 |
BH Other financial assets | 850.00 | | 850.00 | 850.00 |
BJ TOTAL (I) | 1 491 332.00 | 60 994.00 | 1 430 338.00 | 1 491 332.00 |
BX Customers and related accounts | 14 198.00 | | 14 198.00 | 14 198.00 |
BZ Other receivables | 301 450.00 | | 301 450.00 | 301 450.00 |
CD Marketable securities | 40 000.00 | | 40 000.00 | 40 000.00 |
CF Cash and cash equivalents | 63 320.00 | | 63 320.00 | 63 320.00 |
CJ TOTAL (II) | 418 967.00 | | 418 967.00 | 418 967.00 |
CO Grand total (0 to V) | 1 910 299.00 | 60 994.00 | 1 849 305.00 | 1 910 299.00 |
CP Shares due in less than one year | 850.00 | | | 850.00 |
CU Other investments | 1 456 421.00 | 34 862.00 | 1 421 559.00 | 1 456 421.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 283 340.00 | 283 340.00 | | 283 340.00 |
DD Legal reserve (1) | 28 334.00 | 28 334.00 | | 28 334.00 |
DG Other reserves | 594 865.00 | 396 054.00 | | 594 865.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 301 306.00 | 258 811.00 | | 301 306.00 |
DL TOTAL (I) | 1 207 845.00 | 966 539.00 | | 1 207 845.00 |
DU Loans and Debts from Credit Institutions (3) | 578 319.00 | 725 305.00 | | 578 319.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 900.00 | 1 900.00 | | 1 900.00 |
DX Trade payables and related accounts | 11 458.00 | 13 269.00 | | 11 458.00 |
DY Tax and social security liabilities | 49 181.00 | 57 554.00 | | 49 181.00 |
EA Other liabilities | 601.00 | 30 564.00 | | 601.00 |
EC TOTAL (IV) | 641 460.00 | 828 593.00 | | 641 460.00 |
EE Grand total (I to V) | 1 849 305.00 | 1 795 132.00 | | 1 849 305.00 |
EG Accrued income and payables due within one year | 199 924.00 | 250 982.00 | | 199 924.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 177 977.00 | | 177 977.00 | 177 977.00 |
FJ Net sales | 177 977.00 | | 177 977.00 | 177 977.00 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 177 982.00 | |
FW Other purchases and external expenses | | | 30 351.00 | |
FX Taxes, duties, and similar payments | | | 12 049.00 | |
FY Salaries and Wages | | | 94 545.00 | |
FZ Social Security Contributions | | | 36 772.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 195.00 | |
GE Other Expenses | | | 1 047.00 | |
GF Total Operating Expenses (II) | | | 181 959.00 | |
GG - OPERATING RESULT (I - II) | | | -3 977.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 287 376.00 | |
GL Other interest and similar income | | | 210.00 | |
GP Total financial income (V) | | | 287 586.00 | |
GQ Financial allocations to depreciation and provisions | | | 1 093.00 | |
GR Interest and similar expenses | | | 9 031.00 | |
GU Total financial expenses (VI) | | | 10 123.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 277 463.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 273 485.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 11 015.00 | | | 11 015.00 |
HB Exceptional income from capital transactions | 49 500.00 | 8 557.00 | | 49 500.00 |
HD Total exceptional income (VII) | 60 515.00 | 8 557.00 | | 60 515.00 |
HE Exceptional expenses on management operations | | 552.00 | | |
HF Exceptional expenses on capital transactions | 32 694.00 | 22 000.00 | | 32 694.00 |
HH Total exceptional expenses (VIII) | 32 694.00 | 22 552.00 | | 32 694.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 27 821.00 | -13 995.00 | | 27 821.00 |
HL TOTAL REVENUE (I + III + V + VII) | 526 082.00 | 458 564.00 | | 526 082.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 224 776.00 | 199 752.00 | | 224 776.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 301 306.00 | 258 811.00 | | 301 306.00 |
| |
| 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 | 1 570 578.00 | | | 1 570 578.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 457 271.00 | |
I4 DECREASES Grand Total | | 79 246.00 | 1 491 332.00 | |
IY DECREASES Total Tangible Fixed Assets | | 79 246.00 | 34 060.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 113 306.00 | | | 113 306.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 457 271.00 | | | 1 457 271.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 65 489.00 | 7 195.00 | 46 552.00 | 65 489.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 65 489.00 | 7 195.00 | 46 552.00 | 65 489.00 |
