| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 026.00 | 1 026.00 | | 1 026.00 |
AN Land | 12 806.00 | | 12 806.00 | 12 806.00 |
AP Buildings | 94 940.00 | 67 986.00 | 26 953.00 | 94 940.00 |
AT Other tangible assets | 142 380.00 | 135 658.00 | 6 722.00 | 142 380.00 |
BB Receivables related to investments | 1 428 513.00 | | 1 428 513.00 | 1 428 513.00 |
BD Other fixed assets | 880.00 | | 880.00 | 880.00 |
BH Other financial assets | 79.00 | | 79.00 | 79.00 |
BJ TOTAL (I) | 4 252 561.00 | 354 670.00 | 3 897 891.00 | 4 252 561.00 |
BX Customers and related accounts | 52 400.00 | | 52 400.00 | 52 400.00 |
BZ Other receivables | 20 508.00 | | 20 508.00 | 20 508.00 |
CF Cash and cash equivalents | 12 601.00 | | 12 601.00 | 12 601.00 |
CH Prepaid expenses | 2 375.00 | | 2 375.00 | 2 375.00 |
CJ TOTAL (II) | 87 884.00 | | 87 884.00 | 87 884.00 |
CO Grand total (0 to V) | 4 340 445.00 | 354 670.00 | 3 985 775.00 | 4 340 445.00 |
CP Shares due in less than one year | 79.00 | | | 79.00 |
CU Other investments | 2 571 939.00 | 150 000.00 | 2 421 939.00 | 2 571 939.00 |
CX Development or Research and Development Expenses | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 048 200.00 | 3 048 200.00 | | 3 048 200.00 |
DB Share, merger, contribution premiums, etc. | 42 434.00 | 42 434.00 | | 42 434.00 |
DD Legal reserve (1) | 97 522.00 | 92 150.00 | | 97 522.00 |
DG Other reserves | 102 062.00 | | | 102 062.00 |
DH Retained earnings | | -397 394.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 859.00 | 504 827.00 | | 2 859.00 |
DL TOTAL (I) | 3 293 077.00 | 3 290 218.00 | | 3 293 077.00 |
DU Loans and Debts from Credit Institutions (3) | 262 976.00 | 283 617.00 | | 262 976.00 |
DV Miscellaneous Loans and Financial Debts (4) | 68 667.00 | 246 667.00 | | 68 667.00 |
DX Trade payables and related accounts | 58 589.00 | 40 465.00 | | 58 589.00 |
DY Tax and social security liabilities | 51 942.00 | 27 140.00 | | 51 942.00 |
DZ Fixed asset liabilities and related accounts | 500.00 | 500.00 | | 500.00 |
EA Other liabilities | 250 024.00 | 660 072.00 | | 250 024.00 |
EC TOTAL (IV) | 692 698.00 | 1 258 461.00 | | 692 698.00 |
EE Grand total (I to V) | 3 985 775.00 | 4 548 679.00 | | 3 985 775.00 |
EG Accrued income and payables due within one year | 692 698.00 | 607 684.00 | | 692 698.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 259 502.00 | 280 185.00 | | 259 502.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 234 362.00 | 20 000.00 | 254 362.00 | 234 362.00 |
FJ Net sales | 234 362.00 | 20 000.00 | 254 362.00 | 234 362.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 317.00 | |
FQ Other income | | | 985.00 | |
FR Total operating income (I) | | | 257 664.00 | |
FW Other purchases and external expenses | | | 105 282.00 | |
FX Taxes, duties, and similar payments | | | 7 390.00 | |
FY Salaries and Wages | | | 84 940.00 | |
FZ Social Security Contributions | | | 48 455.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 900.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 251 969.00 | |
GG - OPERATING RESULT (I - II) | | | 5 695.00 | |
GL Other interest and similar income | | | 12.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | 12.00 | |
GR Interest and similar expenses | | | 2 830.00 | |
GU Total financial expenses (VI) | | | 2 830.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 818.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 877.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 317.00 | | | 2 317.00 |
HE Exceptional expenses on management operations | 18.00 | 119 060.00 | | 18.00 |
HH Total exceptional expenses (VIII) | 18.00 | 119 060.00 | | 18.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -18.00 | -119 060.00 | | -18.00 |
HL TOTAL REVENUE (I + III + V + VII) | 257 676.00 | 865 758.00 | | 257 676.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 254 817.00 | 360 931.00 | | 254 817.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 859.00 | 504 827.00 | | 2 859.00 |
| |
| 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 | 4 847 264.00 | | 5 298.00 | 4 847 264.00 |
I3 DECREASES Total Financial Fixed Assets | | 600 000.00 | 4 001 410.00 | |
I4 DECREASES Grand Total | | 600 000.00 | 4 252 561.00 | |
IO DECREASES Total including other intangible assets | | | 1 026.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 250 125.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 026.00 | | | 1 026.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 246 528.00 | | 3 598.00 | 246 528.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 599 710.00 | | 1 700.00 | 4 599 710.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 198 770.00 | 5 900.00 | | 198 770.00 |
PE DEPRECIATION Total including other intangible assets | 1 026.00 | | | 1 026.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 197 744.00 | 5 900.00 | | 197 744.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 150 000.00 | | | 150 000.00 |
7C Grand total | 150 000.00 | | | 150 000.00 |
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 | 58 589.00 | 58 589.00 | | 58 589.00 |
8C Staff and Related Accounts | 8 283.00 | 8 283.00 | | 8 283.00 |
8D Social Security and Other Social Organizations | 31 501.00 | 31 501.00 | | 31 501.00 |
8J Fixed Asset Liabilities and Related Accounts | 500.00 | 500.00 | | 500.00 |
8K Other liabilities (including liabilities related to repo transactions) | 250 024.00 | 250 024.00 | | 250 024.00 |
UL Receivables related to investments | 1 428 513.00 | | 1 428 513.00 | 1 428 513.00 |
UT Other financial assets | 79.00 | 79.00 | | 79.00 |
UX Other trade receivables | 52 400.00 | 52 400.00 | | 52 400.00 |
VB VAT | 15 191.00 | 15 191.00 | | 15 191.00 |
VG Loans with a maturity of up to one year at origin | 262 976.00 | 262 976.00 | | 262 976.00 |
VI Group and Associates | 68 667.00 | 68 667.00 | | 68 667.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 900.00 | 1 900.00 | | 1 900.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 316.00 | 5 316.00 | | 5 316.00 |
VS Prepaid expenses | 2 375.00 | 2 375.00 | | 2 375.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 503 874.00 | 75 361.00 | 1 428 513.00 | 1 503 874.00 |
VW VAT | 10 259.00 | 10 259.00 | | 10 259.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 692 698.00 | 692 698.00 | | 692 698.00 |
