| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 32 424.00 | 28 938.00 | 3 486.00 | 32 424.00 |
AH Goodwill | 3 529.00 | | 3 529.00 | 3 529.00 |
AT Other tangible assets | 144 917.00 | 105 526.00 | 39 391.00 | 144 917.00 |
BJ TOTAL (I) | 7 456 054.00 | 134 464.00 | 7 321 590.00 | 7 456 054.00 |
BX Customers and related accounts | 26 770.00 | | 26 770.00 | 26 770.00 |
BZ Other receivables | 7 164 278.00 | | 7 164 278.00 | 7 164 278.00 |
CF Cash and cash equivalents | 1 292 149.00 | | 1 292 149.00 | 1 292 149.00 |
CH Prepaid expenses | 7 554.00 | | 7 554.00 | 7 554.00 |
CJ TOTAL (II) | 8 490 750.00 | | 8 490 750.00 | 8 490 750.00 |
CO Grand total (0 to V) | 15 946 804.00 | 134 464.00 | 15 812 340.00 | 15 946 804.00 |
CU Other investments | 7 275 184.00 | | 7 275 184.00 | 7 275 184.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 979 400.00 | 5 979 400.00 | | 5 979 400.00 |
DB Share, merger, contribution premiums, etc. | 64 719.00 | 64 719.00 | | 64 719.00 |
DD Legal reserve (1) | 514 690.00 | 117 534.00 | | 514 690.00 |
DG Other reserves | 4 132 669.00 | 2 086 710.00 | | 4 132 669.00 |
DH Retained earnings | | -5 500 000.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 63 122.00 | 7 943 114.00 | | 63 122.00 |
DL TOTAL (I) | 10 754 599.00 | 10 691 478.00 | | 10 754 599.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 209 182.00 | 497 264.00 | | 4 209 182.00 |
DX Trade payables and related accounts | 325 390.00 | 29 157.00 | | 325 390.00 |
DY Tax and social security liabilities | 438 478.00 | 5 890 708.00 | | 438 478.00 |
EA Other liabilities | 84 691.00 | 91 200.00 | | 84 691.00 |
EC TOTAL (IV) | 5 057 741.00 | 6 508 329.00 | | 5 057 741.00 |
EE Grand total (I to V) | 15 812 340.00 | 17 199 806.00 | | 15 812 340.00 |
EG Accrued income and payables due within one year | 5 057 741.00 | 6 508 329.00 | | 5 057 741.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 063 785.00 | | 1 063 785.00 | 1 063 785.00 |
FJ Net sales | 1 063 785.00 | | 1 063 785.00 | 1 063 785.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 9 373.00 | |
FQ Other income | | | 259 577.00 | |
FR Total operating income (I) | | | 1 332 735.00 | |
FW Other purchases and external expenses | | | 182 391.00 | |
FX Taxes, duties, and similar payments | | | 23 034.00 | |
FY Salaries and Wages | | | 472 296.00 | |
FZ Social Security Contributions | | | 216 346.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 30 846.00 | |
GE Other Expenses | | | 259 575.00 | |
GF Total Operating Expenses (II) | | | 1 184 488.00 | |
GG - OPERATING RESULT (I - II) | | | 148 247.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 81 138.00 | |
GP Total financial income (V) | | | 81 138.00 | |
GR Interest and similar expenses | | | 44 028.00 | |
GU Total financial expenses (VI) | | | 44 028.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 37 110.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 185 357.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 9 373.00 | 8 765.00 | | 9 373.00 |
HA Exceptional income from management transactions | 2 000.00 | 1 652.00 | | 2 000.00 |
HD Total exceptional income (VII) | 2 000.00 | 1 652.00 | | 2 000.00 |
HE Exceptional expenses on management operations | 1 028.00 | 3 757.00 | | 1 028.00 |
HH Total exceptional expenses (VIII) | 1 028.00 | 3 757.00 | | 1 028.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 972.00 | -2 105.00 | | 972.00 |
HJ Employee participation in company results | 7 412.00 | 7 829.00 | | 7 412.00 |
HK Income tax | 115 795.00 | 142 822.00 | | 115 795.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 415 873.00 | 9 070 591.00 | | 1 415 873.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 352 751.00 | 1 127 476.00 | | 1 352 751.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 63 122.00 | 7 943 114.00 | | 63 122.00 |
| |
| 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 | 7 455 076.00 | | 978.00 | 7 455 076.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 275 184.00 | |
I4 DECREASES Grand Total | | | 7 456 054.00 | |
IO DECREASES Total including other intangible assets | | | 35 953.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 144 917.00 | |
KD ACQUISITIONS Total including other intangible assets | 35 953.00 | | | 35 953.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 143 939.00 | | 978.00 | 143 939.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 275 184.00 | | | 7 275 184.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 103 618.00 | 30 846.00 | | 103 618.00 |
PE DEPRECIATION Total including other intangible assets | 22 479.00 | 6 459.00 | | 22 479.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 81 139.00 | 24 387.00 | | 81 139.00 |
| |
| 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 | 325 390.00 | 325 390.00 | | 325 390.00 |
8C Staff and Related Accounts | 175 295.00 | 175 295.00 | | 175 295.00 |
8D Social Security and Other Social Organizations | 73 181.00 | 73 181.00 | | 73 181.00 |
8E Income Taxes | 146 533.00 | 146 533.00 | | 146 533.00 |
8K Other liabilities (including liabilities related to repo transactions) | 84 691.00 | 84 691.00 | | 84 691.00 |
UX Other trade receivables | 26 770.00 | 26 770.00 | | 26 770.00 |
UY Staff and related accounts | 2 500.00 | 2 500.00 | | 2 500.00 |
VB VAT | 59 898.00 | 59 898.00 | | 59 898.00 |
VC Group and associates | 6 907 587.00 | 6 907 587.00 | | 6 907 587.00 |
VI Group and Associates | 4 209 182.00 | 4 209 182.00 | | 4 209 182.00 |
VQ Other Taxes, Duties, and Similar Debts | 10 342.00 | 10 342.00 | | 10 342.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 194 293.00 | 194 293.00 | | 194 293.00 |
VS Prepaid expenses | 7 554.00 | 7 554.00 | | 7 554.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 198 601.00 | 7 198 601.00 | | 7 198 601.00 |
VW VAT | 33 126.00 | 33 126.00 | | 33 126.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 057 741.00 | 5 057 741.00 | | 5 057 741.00 |
