| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 536 392.00 | | 536 392.00 | 536 392.00 |
AN Land | 5 408.00 | | 5 408.00 | 5 408.00 |
AP Buildings | 84 522.00 | 42 051.00 | 42 471.00 | 84 522.00 |
BB Receivables related to investments | 106 714.00 | | 106 714.00 | 106 714.00 |
BH Other financial assets | 91 166.00 | | 91 166.00 | 91 166.00 |
BJ TOTAL (I) | 939 857.00 | 42 051.00 | 897 807.00 | 939 857.00 |
BX Customers and related accounts | 165 729.00 | | 165 729.00 | 165 729.00 |
BZ Other receivables | 2 376 809.00 | | 2 376 809.00 | 2 376 809.00 |
CF Cash and cash equivalents | 3 686.00 | | 3 686.00 | 3 686.00 |
CH Prepaid expenses | 113 585.00 | | 113 585.00 | 113 585.00 |
CJ TOTAL (II) | 2 659 809.00 | | 2 659 809.00 | 2 659 809.00 |
CO Grand total (0 to V) | 3 599 666.00 | 42 051.00 | 3 557 615.00 | 3 599 666.00 |
CU Other investments | 115 655.00 | | 115 655.00 | 115 655.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 350 000.00 | 350 000.00 | | 350 000.00 |
DC Revaluation differences | 640 286.00 | 640 286.00 | | 640 286.00 |
DH Retained earnings | -2 670 511.00 | -3 022 994.00 | | -2 670 511.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 92 300.00 | 352 483.00 | | 92 300.00 |
DL TOTAL (I) | -1 587 925.00 | -1 680 225.00 | | -1 587 925.00 |
DU Loans and Debts from Credit Institutions (3) | 79.00 | 79.00 | | 79.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 811 345.00 | 4 237 914.00 | | 4 811 345.00 |
DX Trade payables and related accounts | 296 029.00 | 218 784.00 | | 296 029.00 |
DY Tax and social security liabilities | 38 088.00 | 12 015.00 | | 38 088.00 |
EA Other liabilities | | 223 858.00 | | |
EC TOTAL (IV) | 5 145 541.00 | 4 692 650.00 | | 5 145 541.00 |
EE Grand total (I to V) | 3 557 615.00 | 3 012 425.00 | | 3 557 615.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 655 797.00 | | 655 797.00 | 655 797.00 |
FJ Net sales | 655 797.00 | | 655 797.00 | 655 797.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 655 799.00 | |
FW Other purchases and external expenses | | | 600 205.00 | |
FX Taxes, duties, and similar payments | | | 11 275.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 775.00 | |
GE Other Expenses | | | 4 236.00 | |
GF Total Operating Expenses (II) | | | 626 490.00 | |
GG - OPERATING RESULT (I - II) | | | 29 309.00 | |
GI Supported loss or transferred profit (IV) | | | 13 262.00 | |
GL Other interest and similar income | | | 10 476.00 | |
GP Total financial income (V) | | | 10 476.00 | |
GR Interest and similar expenses | | | 17 595.00 | |
GU Total financial expenses (VI) | | | 17 595.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 119.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 928.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 83 372.00 | 500 000.00 | | 83 372.00 |
HD Total exceptional income (VII) | 83 372.00 | 500 000.00 | | 83 372.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 83 372.00 | 500 000.00 | | 83 372.00 |
HL TOTAL REVENUE (I + III + V + VII) | 749 647.00 | 1 011 977.00 | | 749 647.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 657 347.00 | 659 494.00 | | 657 347.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 92 300.00 | 352 483.00 | | 92 300.00 |
| |
| 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 | 896 375.00 | | 45 583.00 | 896 375.00 |
I3 DECREASES Total Financial Fixed Assets | | | 313 536.00 | |
I4 DECREASES Grand Total | | 2 101.00 | 939 857.00 | |
IO DECREASES Total including other intangible assets | | | 536 392.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 101.00 | 89 930.00 | |
KD ACQUISITIONS Total including other intangible assets | 536 392.00 | | | 536 392.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 92 031.00 | | | 92 031.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 267 953.00 | | 45 583.00 | 267 953.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 33 377.00 | 10 775.00 | 2 101.00 | 33 377.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 33 377.00 | 10 775.00 | 2 101.00 | 33 377.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 1 000 610.00 | | 1 000 610.00 | 1 000 610.00 |
8B Suppliers and Related Accounts | 296 029.00 | 296 029.00 | | 296 029.00 |
UL Receivables related to investments | 106 714.00 | | 106 714.00 | 106 714.00 |
UT Other financial assets | 91 166.00 | 91 166.00 | | 91 166.00 |
UX Other trade receivables | 165 729.00 | 165 729.00 | | 165 729.00 |
VB VAT | 153 436.00 | 153 436.00 | | 153 436.00 |
VC Group and associates | 2 187 376.00 | 2 187 376.00 | | 2 187 376.00 |
VG Loans with a maturity of up to one year at origin | 79.00 | 79.00 | | 79.00 |
VI Group and Associates | 3 810 736.00 | 3 810 736.00 | | 3 810 736.00 |
VN Other taxes, similar payments | 224.00 | 224.00 | | 224.00 |
VQ Other Taxes, Duties, and Similar Debts | 10 466.00 | 10 466.00 | | 10 466.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 35 773.00 | 35 773.00 | | 35 773.00 |
VS Prepaid expenses | 113 585.00 | 113 585.00 | | 113 585.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 854 003.00 | 2 747 289.00 | 106 714.00 | 2 854 003.00 |
VW VAT | 27 622.00 | 27 622.00 | | 27 622.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 145 541.00 | 4 144 931.00 | 1 000 610.00 | 5 145 541.00 |
