| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 14 200.00 | 14 200.00 | | 14 200.00 |
AF Concessions, Patents and Similar Rights | 266 779.00 | 262 601.00 | 4 178.00 | 266 779.00 |
AT Other tangible assets | 5 242.00 | 3 943.00 | 1 299.00 | 5 242.00 |
BJ TOTAL (I) | 6 794 889.00 | 668 303.00 | 6 126 586.00 | 6 794 889.00 |
BX Customers and related accounts | 258 823.00 | | 258 823.00 | 258 823.00 |
BZ Other receivables | 871 083.00 | | 871 083.00 | 871 083.00 |
CF Cash and cash equivalents | 1 116 805.00 | | 1 116 805.00 | 1 116 805.00 |
CH Prepaid expenses | 1 866.00 | | 1 866.00 | 1 866.00 |
CJ TOTAL (II) | 2 248 576.00 | | 2 248 576.00 | 2 248 576.00 |
CO Grand total (0 to V) | 9 043 465.00 | 668 303.00 | 8 375 162.00 | 9 043 465.00 |
CU Other investments | 6 508 668.00 | 387 559.00 | 6 121 109.00 | 6 508 668.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 75 000.00 | 75 000.00 | | 75 000.00 |
DD Legal reserve (1) | 7 500.00 | 7 500.00 | | 7 500.00 |
DG Other reserves | 1 582 225.00 | 15 163.00 | | 1 582 225.00 |
DH Retained earnings | | 819 572.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 617 216.00 | 747 490.00 | | 617 216.00 |
DK Regulated provisions | 85 990.00 | 67 763.00 | | 85 990.00 |
DL TOTAL (I) | 2 367 930.00 | 1 732 488.00 | | 2 367 930.00 |
DU Loans and Debts from Credit Institutions (3) | 4 250 226.00 | 4 587 502.00 | | 4 250 226.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 632 647.00 | 1 731 795.00 | | 1 632 647.00 |
DX Trade payables and related accounts | 72 583.00 | 54 013.00 | | 72 583.00 |
DY Tax and social security liabilities | 51 776.00 | 38 553.00 | | 51 776.00 |
EA Other liabilities | | 1 553.00 | | |
EC TOTAL (IV) | 6 007 231.00 | 6 413 416.00 | | 6 007 231.00 |
EE Grand total (I to V) | 8 375 162.00 | 8 145 903.00 | | 8 375 162.00 |
EG Accrued income and payables due within one year | 1 905 535.00 | 1 729 246.00 | | 1 905 535.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 709 390.00 | | 709 390.00 | 709 390.00 |
FJ Net sales | 709 390.00 | | 709 390.00 | 709 390.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 951.00 | |
FR Total operating income (I) | | | 710 341.00 | |
FW Other purchases and external expenses | | | 666 548.00 | |
FX Taxes, duties, and similar payments | | | 2 360.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 34 754.00 | |
GE Other Expenses | | | 64.00 | |
GF Total Operating Expenses (II) | | | 703 726.00 | |
GG - OPERATING RESULT (I - II) | | | 6 615.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 075 686.00 | |
GL Other interest and similar income | | | 4 221.00 | |
GP Total financial income (V) | | | 1 079 907.00 | |
GQ Financial allocations to depreciation and provisions | | | 387 559.00 | |
GR Interest and similar expenses | | | 94 671.00 | |
GU Total financial expenses (VI) | | | 482 230.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 597 677.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 604 292.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 1 159.00 | | |
HG Exceptional depreciation and provisions | 18 227.00 | 18 227.00 | | 18 227.00 |
HH Total exceptional expenses (VIII) | 18 227.00 | 18 227.00 | | 18 227.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -18 227.00 | -18 227.00 | | -18 227.00 |
HK Income tax | -31 151.00 | -139 078.00 | | -31 151.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 790 247.00 | 1 389 126.00 | | 1 790 247.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 173 032.00 | 641 636.00 | | 1 173 032.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 617 216.00 | 747 490.00 | | 617 216.00 |
| |
| 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 | 6 790 120.00 | | 4 769.00 | 6 790 120.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 14 200.00 | | | 14 200.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 508 668.00 | |
I4 DECREASES Grand Total | | | 6 794 889.00 | |
IN DECREASES Start-up, development, or research expenses | | | 14 200.00 | |
IO DECREASES Total including other intangible assets | | | 266 779.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 242.00 | |
KD ACQUISITIONS Total including other intangible assets | 262 010.00 | | 4 769.00 | 262 010.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 242.00 | | | 5 242.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 508 668.00 | | | 6 508 668.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 245 990.00 | 34 754.00 | | 245 990.00 |
CY DEPRECIATION Start-up, development, or research expenses | 14 200.00 | | | 14 200.00 |
PE DEPRECIATION Total including other intangible assets | 228 607.00 | 33 994.00 | | 228 607.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 183.00 | 760.00 | | 3 183.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 67 763.00 | 18 227.00 | | 67 763.00 |
7B Total provisions for depreciation | | 387 559.00 | | |
7C Grand total | 67 763.00 | 405 786.00 | | 67 763.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 387 559.00 | | |
UJ - Exceptional | | 18 227.00 | | |
| |
| 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 | 72 583.00 | 72 583.00 | | 72 583.00 |
8C Staff and Related Accounts | 97.00 | 97.00 | | 97.00 |
8D Social Security and Other Social Organizations | 6 182.00 | 6 182.00 | | 6 182.00 |
UX Other trade receivables | 258 823.00 | 258 823.00 | | 258 823.00 |
VB VAT | 22 620.00 | 22 620.00 | | 22 620.00 |
VC Group and associates | 453 405.00 | 453 405.00 | | 453 405.00 |
VH Loans with a maturity of more than one year at origin | 4 250 226.00 | 748 530.00 | 2 877 283.00 | 4 250 226.00 |
VI Group and Associates | 1 632 647.00 | 1 032 647.00 | | 1 632 647.00 |
VK Loans repaid during the year | 347 259.00 | | | 347 259.00 |
VM Income taxes | 333 095.00 | 333 095.00 | | 333 095.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 360.00 | 2 360.00 | | 2 360.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 61 963.00 | 61 963.00 | | 61 963.00 |
VS Prepaid expenses | 1 866.00 | 1 866.00 | | 1 866.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 131 771.00 | 1 131 771.00 | | 1 131 771.00 |
VW VAT | 43 137.00 | 43 137.00 | | 43 137.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 007 231.00 | 1 905 535.00 | 2 877 283.00 | 6 007 231.00 |
