| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 15 163.00 | 15 163.00 | | 15 163.00 |
AR Technical installations, industrial equipment and tools | 1 400.00 | 1 400.00 | | 1 400.00 |
AT Other tangible assets | 30 846.00 | 21 486.00 | 9 359.00 | 30 846.00 |
BD Other fixed assets | 577.00 | | 577.00 | 577.00 |
BJ TOTAL (I) | 540 089.00 | 69 530.00 | 470 558.00 | 540 089.00 |
BX Customers and related accounts | 1 012.00 | | 1 012.00 | 1 012.00 |
BZ Other receivables | 119 291.00 | | 119 291.00 | 119 291.00 |
CD Marketable securities | 224 354.00 | | 224 354.00 | 224 354.00 |
CF Cash and cash equivalents | 97 533.00 | | 97 533.00 | 97 533.00 |
CH Prepaid expenses | 3 534.00 | | 3 534.00 | 3 534.00 |
CJ TOTAL (II) | 445 725.00 | | 445 725.00 | 445 725.00 |
CO Grand total (0 to V) | 985 815.00 | 69 530.00 | 916 284.00 | 985 815.00 |
CU Other investments | 492 102.00 | 31 480.00 | 460 621.00 | 492 102.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 55 152.00 | 50 340.00 | | 55 152.00 |
DD Legal reserve (1) | 150 340.00 | 150 340.00 | | 150 340.00 |
DF Regulated reserves (1) | 2 080.00 | 2 080.00 | | 2 080.00 |
DG Other reserves | 513 632.00 | 512 129.00 | | 513 632.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 206.00 | 1 502.00 | | -5 206.00 |
DL TOTAL (I) | 715 997.00 | 716 392.00 | | 715 997.00 |
DP Provisions for Risks | 63 774.00 | 33 774.00 | | 63 774.00 |
DR TOTAL (IV) | 63 774.00 | 33 774.00 | | 63 774.00 |
DX Trade payables and related accounts | 8 214.00 | 2 886.00 | | 8 214.00 |
DY Tax and social security liabilities | 114 053.00 | 113 467.00 | | 114 053.00 |
EA Other liabilities | 14 245.00 | 14 885.00 | | 14 245.00 |
EC TOTAL (IV) | 136 512.00 | 131 239.00 | | 136 512.00 |
EE Grand total (I to V) | 916 284.00 | 881 406.00 | | 916 284.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 515 240.00 | | 515 240.00 | 515 240.00 |
FJ Net sales | 515 240.00 | | 515 240.00 | 515 240.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 254.00 | |
FR Total operating income (I) | | | 515 495.00 | |
FW Other purchases and external expenses | | | 112 566.00 | |
FX Taxes, duties, and similar payments | | | 1 936.00 | |
FY Salaries and Wages | | | 289 847.00 | |
FZ Social Security Contributions | | | 118 323.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 877.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 30 000.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 556 552.00 | |
GG - OPERATING RESULT (I - II) | | | -41 057.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 6 285.00 | |
GP Total financial income (V) | | | 6 285.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 285.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -34 771.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 30 000.00 | 34 502.00 | | 30 000.00 |
HB Exceptional income from capital transactions | 7 283.00 | | | 7 283.00 |
HD Total exceptional income (VII) | 37 283.00 | 34 502.00 | | 37 283.00 |
HE Exceptional expenses on management operations | 540.00 | 34 635.00 | | 540.00 |
HF Exceptional expenses on capital transactions | 7 178.00 | | | 7 178.00 |
HH Total exceptional expenses (VIII) | 7 718.00 | 34 635.00 | | 7 718.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 29 565.00 | -132.00 | | 29 565.00 |
HL TOTAL REVENUE (I + III + V + VII) | 559 064.00 | 558 681.00 | | 559 064.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 564 270.00 | 557 179.00 | | 564 270.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 206.00 | 1 502.00 | | -5 206.00 |
| |
| 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 | 536 133.00 | | 11 241.00 | 536 133.00 |
I3 DECREASES Total Financial Fixed Assets | | | 492 680.00 | |
I4 DECREASES Grand Total | | 7 284.00 | 540 090.00 | |
IO DECREASES Total including other intangible assets | | 7 284.00 | 15 163.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 32 247.00 | |
KD ACQUISITIONS Total including other intangible assets | 15 163.00 | | 7 284.00 | 15 163.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 28 289.00 | | 3 957.00 | 28 289.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 492 680.00 | | | 492 680.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 34 172.00 | 3 878.00 | | 34 172.00 |
PE DEPRECIATION Total including other intangible assets | 14 173.00 | 990.00 | | 14 173.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 19 999.00 | 2 888.00 | | 19 999.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 33 774.00 | 30 000.00 | | 33 774.00 |
7B Total provisions for depreciation | 31 481.00 | | | 31 481.00 |
7C Grand total | 65 255.00 | 30 000.00 | | 65 255.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | 30 000.00 | | |
| |
| 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 | 8 214.00 | 8 214.00 | | 8 214.00 |
8C Staff and Related Accounts | 52 674.00 | 52 674.00 | | 52 674.00 |
8D Social Security and Other Social Organizations | 52 502.00 | 52 502.00 | | 52 502.00 |
8K Other liabilities (including liabilities related to repo transactions) | 14 245.00 | 14 245.00 | | 14 245.00 |
UX Other trade receivables | 1 012.00 | 1 012.00 | | 1 012.00 |
VC Group and associates | 29 100.00 | 29 100.00 | | 29 100.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 266.00 | 3 266.00 | | 3 266.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 90 191.00 | 90 191.00 | | 90 191.00 |
VS Prepaid expenses | 3 535.00 | 3 535.00 | | 3 535.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 123 838.00 | 123 838.00 | | 123 838.00 |
VW VAT | 5 611.00 | 5 611.00 | | 5 611.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 136 512.00 | 136 512.00 | | 136 512.00 |
