| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 23 292.00 | 13 891.00 | 9 401.00 | 23 292.00 |
AP Buildings | 2 000.00 | 551.00 | 1 449.00 | 2 000.00 |
AT Other tangible assets | 46 565.00 | 17 093.00 | 29 472.00 | 46 565.00 |
BD Other fixed assets | 450 000.00 | | 450 000.00 | 450 000.00 |
BH Other financial assets | 20 809.00 | | 20 809.00 | 20 809.00 |
BJ TOTAL (I) | 4 839 685.00 | 31 535.00 | 4 808 151.00 | 4 839 685.00 |
BX Customers and related accounts | 280 112.00 | | 280 112.00 | 280 112.00 |
BZ Other receivables | 1 089 048.00 | | 1 089 048.00 | 1 089 048.00 |
CD Marketable securities | 16 000.00 | | 16 000.00 | 16 000.00 |
CF Cash and cash equivalents | 2 080 817.00 | | 2 080 817.00 | 2 080 817.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 3 465 977.00 | | 3 465 977.00 | 3 465 977.00 |
CO Grand total (0 to V) | 8 305 663.00 | 31 535.00 | 8 274 128.00 | 8 305 663.00 |
CP Shares due in less than one year | 20 809.00 | | | 20 809.00 |
CU Other investments | 4 297 020.00 | | 4 297 020.00 | 4 297 020.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 168 000.00 | 4 168 000.00 | | 4 168 000.00 |
DB Share, merger, contribution premiums, etc. | 39 060.00 | 39 060.00 | | 39 060.00 |
DD Legal reserve (1) | 210 255.00 | 189 255.00 | | 210 255.00 |
DG Other reserves | 2 978 617.00 | 2 517 797.00 | | 2 978 617.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 700 190.00 | 481 821.00 | | 700 190.00 |
DL TOTAL (I) | 8 096 123.00 | 7 395 933.00 | | 8 096 123.00 |
DU Loans and Debts from Credit Institutions (3) | 8 973.00 | 12 906.00 | | 8 973.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 945.00 | 9 583.00 | | 1 945.00 |
DX Trade payables and related accounts | 13 291.00 | 6 052.00 | | 13 291.00 |
DY Tax and social security liabilities | 153 796.00 | 139 526.00 | | 153 796.00 |
EC TOTAL (IV) | 178 005.00 | 168 067.00 | | 178 005.00 |
EE Grand total (I to V) | 8 274 128.00 | 7 563 999.00 | | 8 274 128.00 |
EG Accrued income and payables due within one year | 172 999.00 | 159 094.00 | | 172 999.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 933 700.00 | | 933 700.00 | 933 700.00 |
FJ Net sales | 933 700.00 | | 933 700.00 | 933 700.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 13 281.00 | |
FQ Other income | | | 11.00 | |
FR Total operating income (I) | | | 946 992.00 | |
FW Other purchases and external expenses | | | 75 616.00 | |
FX Taxes, duties, and similar payments | | | 37 096.00 | |
FY Salaries and Wages | | | 452 031.00 | |
FZ Social Security Contributions | | | 317 720.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 825.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 893 295.00 | |
GG - OPERATING RESULT (I - II) | | | 53 698.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 639 678.00 | |
GL Other interest and similar income | | | 6 909.00 | |
GP Total financial income (V) | | | 646 587.00 | |
GR Interest and similar expenses | | | 94.00 | |
GU Total financial expenses (VI) | | | 94.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 646 492.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 700 190.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 11 346.00 | | |
HH Total exceptional expenses (VIII) | | 11 346.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -11 346.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 593 579.00 | 1 389 968.00 | | 1 593 579.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 893 389.00 | 908 147.00 | | 893 389.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 700 190.00 | 481 821.00 | | 700 190.00 |
| |
| 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 | 4 832 333.00 | | 7 352.00 | 4 832 333.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 767 829.00 | |
I4 DECREASES Grand Total | | | 4 839 685.00 | |
IO DECREASES Total including other intangible assets | | | 23 292.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 48 565.00 | |
KD ACQUISITIONS Total including other intangible assets | 23 292.00 | | | 23 292.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 41 456.00 | | 7 109.00 | 41 456.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 767 585.00 | | 243.00 | 4 767 585.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 20 709.00 | 10 825.00 | | 20 709.00 |
PE DEPRECIATION Total including other intangible assets | 9 561.00 | 4 330.00 | | 9 561.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 148.00 | 6 495.00 | | 11 148.00 |
| |
| 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 | 13 291.00 | 13 291.00 | | 13 291.00 |
8C Staff and Related Accounts | 22 257.00 | 22 257.00 | | 22 257.00 |
8D Social Security and Other Social Organizations | 55 261.00 | 55 261.00 | | 55 261.00 |
UT Other financial assets | 20 809.00 | 20 809.00 | 20 809.00 | 20 809.00 |
UX Other trade receivables | 280 112.00 | 280 112.00 | | 280 112.00 |
VB VAT | 1 320.00 | 1 320.00 | | 1 320.00 |
VC Group and associates | 1 067 128.00 | 1 067 128.00 | | 1 067 128.00 |
VH Loans with a maturity of more than one year at origin | 8 973.00 | 3 967.00 | 5 006.00 | 8 973.00 |
VI Group and Associates | 1 945.00 | 1 945.00 | | 1 945.00 |
VK Loans repaid during the year | 3 933.00 | | | 3 933.00 |
VQ Other Taxes, Duties, and Similar Debts | 16 188.00 | 16 188.00 | | 16 188.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 20 600.00 | 20 600.00 | | 20 600.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 389 969.00 | 1 389 969.00 | | 1 389 969.00 |
VW VAT | 60 090.00 | 60 090.00 | | 60 090.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 178 005.00 | 172 999.00 | 5 006.00 | 178 005.00 |
