| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 8 000.00 | 556.00 | 7 444.00 | 8 000.00 |
AH Goodwill | 2 505 597.00 | | 2 505 597.00 | 2 505 597.00 |
AR Technical installations, industrial equipment and tools | 73 551.00 | 73 551.00 | | 73 551.00 |
AT Other tangible assets | 337 954.00 | 337 954.00 | | 337 954.00 |
BB Receivables related to investments | 1 296.00 | | 1 296.00 | 1 296.00 |
BH Other financial assets | 6 472.00 | | 6 472.00 | 6 472.00 |
BJ TOTAL (I) | 3 298 050.00 | 763 741.00 | 2 534 309.00 | 3 298 050.00 |
BX Customers and related accounts | 68 517.00 | | 68 517.00 | 68 517.00 |
BZ Other receivables | 76 790.00 | | 76 790.00 | 76 790.00 |
CD Marketable securities | 130 000.00 | | 130 000.00 | 130 000.00 |
CF Cash and cash equivalents | 1 117 755.00 | | 1 117 755.00 | 1 117 755.00 |
CH Prepaid expenses | 7 952.00 | | 7 952.00 | 7 952.00 |
CJ TOTAL (II) | 1 401 012.00 | | 1 401 012.00 | 1 401 012.00 |
CO Grand total (0 to V) | 4 699 062.00 | 763 741.00 | 3 935 321.00 | 4 699 062.00 |
CU Other investments | 365 181.00 | 351 681.00 | 13 500.00 | 365 181.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 75 000.00 | 61 250.00 | | 75 000.00 |
DB Share, merger, contribution premiums, etc. | 569 542.00 | 79 542.00 | | 569 542.00 |
DD Legal reserve (1) | 9 125.00 | 9 125.00 | | 9 125.00 |
DG Other reserves | 1 873 028.00 | 2 268 394.00 | | 1 873 028.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -134 031.00 | 99 633.00 | | -134 031.00 |
DL TOTAL (I) | 2 392 663.00 | 2 517 945.00 | | 2 392 663.00 |
DU Loans and Debts from Credit Institutions (3) | 888 770.00 | 300 588.00 | | 888 770.00 |
DV Miscellaneous Loans and Financial Debts (4) | 343 857.00 | 352 207.00 | | 343 857.00 |
DX Trade payables and related accounts | 18 264.00 | 11 829.00 | | 18 264.00 |
DY Tax and social security liabilities | 291 767.00 | 104 607.00 | | 291 767.00 |
EC TOTAL (IV) | 1 542 658.00 | 769 231.00 | | 1 542 658.00 |
EE Grand total (I to V) | 3 935 321.00 | 3 287 175.00 | | 3 935 321.00 |
EG Accrued income and payables due within one year | 1 355 437.00 | 544 586.00 | | 1 355 437.00 |
EI Including equity loans | 343 857.00 | | | 343 857.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 6 001 861.00 | |
FJ Net sales | | | 6 001 861.00 | |
FO Operating subsidies | | | 191 082.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 6 192 946.00 | |
FU Purchases of raw materials and other supplies | | | 164.00 | |
FW Other purchases and external expenses | | | 81 102.00 | |
FX Taxes, duties, and similar payments | | | 38 518.00 | |
FY Salaries and Wages | | | 2 381 352.00 | |
GB Operating Expenses - Provisions | | | 556.00 | |
GE Other Expenses | | | 3 823 052.00 | |
GF Total Operating Expenses (II) | | | 6 324 743.00 | |
GG - OPERATING RESULT (I - II) | | | -131 797.00 | |
GL Other interest and similar income | | | 23.00 | |
GN Positive exchange differences | | | 20.00 | |
GP Total financial income (V) | | | 44.00 | |
GR Interest and similar expenses | | | 2 278.00 | |
GU Total financial expenses (VI) | | | 2 278.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 234.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -134 031.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 31 863.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 6 192 990.00 | 6 522 098.00 | | 6 192 990.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 327 021.00 | 6 422 465.00 | | 6 327 021.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -134 031.00 | 99 633.00 | | -134 031.00 |
| |
| 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 | 3 290 028.00 | | 8 021.00 | 3 290 028.00 |
I3 DECREASES Total Financial Fixed Assets | | | 372 948.00 | |
I4 DECREASES Grand Total | | | 3 298 050.00 | |
IO DECREASES Total including other intangible assets | | | 2 513 597.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 411 504.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 505 597.00 | | 8 000.00 | 2 505 597.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 411 504.00 | | | 411 504.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 372 927.00 | | 21.00 | 372 927.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 411 504.00 | 556.00 | | 411 504.00 |
PE DEPRECIATION Total including other intangible assets | | 556.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | 411 504.00 | | | 411 504.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4X Provisions for pensions and similar obligations | | | | |
5B Provisions for taxes | | | | |
5F Provisions for renewal of Fixed assets | | | | |
7B Total provisions for depreciation | 351 681.00 | | | 351 681.00 |
7C Grand total | 351 681.00 | | | 351 681.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 18 264.00 | 18 264.00 | | 18 264.00 |
8D Social Security and Other Social Organizations | 238 851.00 | 238 851.00 | | 238 851.00 |
UL Receivables related to investments | 1 296.00 | | 1 296.00 | 1 296.00 |
UT Other financial assets | 6 472.00 | | 6 472.00 | 6 472.00 |
UX Other trade receivables | 68 517.00 | 68 517.00 | | 68 517.00 |
UZ Social Security, other social security organizations | 15 100.00 | 15 100.00 | | 15 100.00 |
VH Loans with a maturity of more than one year at origin | 888 770.00 | 701 550.00 | 187 220.00 | 888 770.00 |
VI Group and Associates | 343 857.00 | 343 857.00 | | 343 857.00 |
VJ Loans taken out during the year | 625 000.00 | | | 625 000.00 |
VK Loans repaid during the year | 36 809.00 | | | 36 809.00 |
VM Income taxes | 23 898.00 | 23 898.00 | | 23 898.00 |
VP Miscellaneous | 6 103.00 | 6 103.00 | | 6 103.00 |
VQ Other Taxes, Duties, and Similar Debts | 52 915.00 | 52 915.00 | | 52 915.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 31 689.00 | 31 689.00 | | 31 689.00 |
VS Prepaid expenses | 7 952.00 | 7 952.00 | | 7 952.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 161 025.00 | 153 258.00 | 7 767.00 | 161 025.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 542 658.00 | 1 355 437.00 | 187 220.00 | 1 542 658.00 |
