| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 30 934.00 | 29 995.00 | 939.00 | 30 934.00 |
AT Other tangible assets | 22 095.00 | 22 095.00 | | 22 095.00 |
BH Other financial assets | 1 036.00 | | 1 036.00 | 1 036.00 |
BJ TOTAL (I) | 115 045.00 | 52 089.00 | 62 955.00 | 115 045.00 |
BX Customers and related accounts | 19 200.00 | | 19 200.00 | 19 200.00 |
BZ Other receivables | 2 040.00 | | 2 040.00 | 2 040.00 |
CF Cash and cash equivalents | 1 532.00 | | 1 532.00 | 1 532.00 |
CH Prepaid expenses | 3 206.00 | | 3 206.00 | 3 206.00 |
CJ TOTAL (II) | 25 978.00 | | 25 978.00 | 25 978.00 |
CO Grand total (0 to V) | 141 023.00 | 52 089.00 | 88 934.00 | 141 023.00 |
CS Evaluated investments - equity method | 60 980.00 | | 60 980.00 | 60 980.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 000.00 | 9 000.00 | | 9 000.00 |
DD Legal reserve (1) | 900.00 | 900.00 | | 900.00 |
DG Other reserves | 881.00 | 7 028.00 | | 881.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 390.00 | -6 148.00 | | 3 390.00 |
DL TOTAL (I) | 14 171.00 | 10 781.00 | | 14 171.00 |
DU Loans and Debts from Credit Institutions (3) | | 3.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 25 408.00 | 73 709.00 | | 25 408.00 |
DX Trade payables and related accounts | 5 505.00 | 4 354.00 | | 5 505.00 |
DY Tax and social security liabilities | 35 860.00 | 15 934.00 | | 35 860.00 |
EA Other liabilities | 7 990.00 | | | 7 990.00 |
EC TOTAL (IV) | 74 763.00 | 93 999.00 | | 74 763.00 |
EE Grand total (I to V) | 88 934.00 | 104 780.00 | | 88 934.00 |
EG Accrued income and payables due within one year | 74 763.00 | 93 999.00 | | 74 763.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 187 842.00 | |
FJ Net sales | | | 187 842.00 | |
FO Operating subsidies | | | 608.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 996.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 195 446.00 | |
FW Other purchases and external expenses | | | 30 351.00 | |
FX Taxes, duties, and similar payments | | | 3 168.00 | |
FY Salaries and Wages | | | 141 314.00 | |
FZ Social Security Contributions | | | 13 934.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 687.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 189 454.00 | |
GG - OPERATING RESULT (I - II) | | | 5 992.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GK Income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 12.00 | |
GP Total financial income (V) | | | 12.00 | |
GR Interest and similar expenses | | | 735.00 | |
GU Total financial expenses (VI) | | | 735.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -722.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 270.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 880.00 | 122.00 | | 1 880.00 |
HL TOTAL REVENUE (I + III + V + VII) | 195 459.00 | 288 780.00 | | 195 459.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 192 069.00 | 294 928.00 | | 192 069.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 390.00 | -6 148.00 | | 3 390.00 |
| |
| 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 | 114 052.00 | | 992.00 | 114 052.00 |
I3 DECREASES Total Financial Fixed Assets | | | 62 016.00 | |
I4 DECREASES Grand Total | | | 115 045.00 | |
IO DECREASES Total including other intangible assets | | | 30 934.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 22 095.00 | |
KD ACQUISITIONS Total including other intangible assets | 30 934.00 | | | 30 934.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 22 095.00 | | | 22 095.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 61 024.00 | | 992.00 | 61 024.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 51 403.00 | 687.00 | | 51 403.00 |
PE DEPRECIATION Total including other intangible assets | 29 308.00 | 687.00 | | 29 308.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 22 095.00 | | | 22 095.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UT Other financial assets | 1 036.00 | | 1 036.00 | 1 036.00 |
UX Other trade receivables | 19 200.00 | 19 200.00 | | 19 200.00 |
VB VAT | 2 040.00 | 2 040.00 | | 2 040.00 |
VS Prepaid expenses | 3 206.00 | 3 206.00 | | 3 206.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 25 482.00 | 24 446.00 | 1 036.00 | 25 482.00 |
