| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 523.00 | 523.00 | | 523.00 |
AT Other tangible assets | 4 294.00 | 3 431.00 | 863.00 | 4 294.00 |
BJ TOTAL (I) | 324 717.00 | 323 854.00 | 863.00 | 324 717.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 23 500.00 | 14 583.00 | 8 917.00 | 23 500.00 |
BZ Other receivables | 302 340.00 | | 302 340.00 | 302 340.00 |
CF Cash and cash equivalents | 13 897.00 | | 13 897.00 | 13 897.00 |
CJ TOTAL (II) | 339 737.00 | 14 583.00 | 325 154.00 | 339 737.00 |
CO Grand total (0 to V) | 664 454.00 | 338 437.00 | 326 017.00 | 664 454.00 |
CS Evaluated investments - equity method | 319 900.00 | 319 900.00 | | 319 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 466 470.00 | 466 470.00 | | 466 470.00 |
DC Revaluation differences | 8.00 | | | 8.00 |
DD Legal reserve (1) | 11 785.00 | 11 785.00 | | 11 785.00 |
DG Other reserves | 115 531.00 | 115 531.00 | | 115 531.00 |
DH Retained earnings | -629 386.00 | | | -629 386.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 44 713.00 | -629 386.00 | | 44 713.00 |
DL TOTAL (I) | 9 112.00 | -35 601.00 | | 9 112.00 |
DP Provisions for Risks | 301 417.00 | 301 417.00 | | 301 417.00 |
DR TOTAL (IV) | 301 417.00 | 301 417.00 | | 301 417.00 |
DV Miscellaneous Loans and Financial Debts (4) | 219.00 | 2 000.00 | | 219.00 |
DX Trade payables and related accounts | 4 320.00 | 8 198.00 | | 4 320.00 |
DY Tax and social security liabilities | 10 949.00 | 87 406.00 | | 10 949.00 |
EC TOTAL (IV) | 15 488.00 | 97 604.00 | | 15 488.00 |
EE Grand total (I to V) | 326 017.00 | 363 420.00 | | 326 017.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 113 333.00 | |
FJ Net sales | | | 113 333.00 | |
FQ Other income | | | 27.00 | |
FR Total operating income (I) | | | 113 360.00 | |
FW Other purchases and external expenses | | | 11 844.00 | |
FX Taxes, duties, and similar payments | | | 660.00 | |
FY Salaries and Wages | | | 38 578.00 | |
FZ Social Security Contributions | | | 19 832.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 695.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 26.00 | |
GF Total Operating Expenses (II) | | | 71 634.00 | |
GG - OPERATING RESULT (I - II) | | | 41 726.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 41 726.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 3 110.00 | 1 374.00 | | 3 110.00 |
HD Total exceptional income (VII) | 3 110.00 | 1 374.00 | | 3 110.00 |
HE Exceptional expenses on management operations | 124.00 | 608.00 | | 124.00 |
HG Exceptional depreciation and provisions | | 301 417.00 | | |
HH Total exceptional expenses (VIII) | 124.00 | 302 025.00 | | 124.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 986.00 | -300 651.00 | | 2 986.00 |
HL TOTAL REVENUE (I + III + V + VII) | 116 470.00 | 143 874.00 | | 116 470.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 71 758.00 | 773 260.00 | | 71 758.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 44 713.00 | -629 386.00 | | 44 713.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 259.00 | 695.00 | | 3 259.00 |
PE DEPRECIATION Total including other intangible assets | 523.00 | | | 523.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 736.00 | 695.00 | | 2 736.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 301 417.00 | | | 301 417.00 |
7C Grand total | 301 417.00 | | | 301 417.00 |
| |
| 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 | 4 320.00 | 4 320.00 | | 4 320.00 |
8D Social Security and Other Social Organizations | 10 949.00 | 10 949.00 | | 10 949.00 |
UX Other trade receivables | 6 000.00 | 6 000.00 | | 6 000.00 |
VA Doubtful or disputed receivables | 17 500.00 | 17 500.00 | | 17 500.00 |
VB VAT | 877.00 | 877.00 | | 877.00 |
VC Group and associates | 51 463.00 | 51 463.00 | | 51 463.00 |
VI Group and Associates | 219.00 | 219.00 | | 219.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 250 000.00 | 250 000.00 | | 250 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 325 840.00 | 325 840.00 | | 325 840.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 488.00 | 15 488.00 | | 15 488.00 |
