| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 10 900.00 | 7 267.00 | 3 633.00 | 10 900.00 |
AF Concessions, Patents and Similar Rights | 12 842.00 | 12 842.00 | | 12 842.00 |
AN Land | 10 813.00 | | 10 813.00 | 10 813.00 |
AP Buildings | 87 546.00 | 26 333.00 | 61 214.00 | 87 546.00 |
AT Other tangible assets | 40 470.00 | 10 241.00 | 30 228.00 | 40 470.00 |
BH Other financial assets | 152 160.00 | | 152 160.00 | 152 160.00 |
BJ TOTAL (I) | 7 522 861.00 | 163 683.00 | 7 359 179.00 | 7 522 861.00 |
BX Customers and related accounts | 39 576.00 | | 39 576.00 | 39 576.00 |
BZ Other receivables | 1 423 990.00 | 198 000.00 | 1 225 990.00 | 1 423 990.00 |
CF Cash and cash equivalents | 180 589.00 | | 180 589.00 | 180 589.00 |
CH Prepaid expenses | 21 942.00 | | 21 942.00 | 21 942.00 |
CJ TOTAL (II) | 1 666 097.00 | 198 000.00 | 1 468 097.00 | 1 666 097.00 |
CO Grand total (0 to V) | 9 188 958.00 | 361 683.00 | 8 827 276.00 | 9 188 958.00 |
CR Shares due in more than one year | 1 422 125.00 | | | 1 422 125.00 |
CU Other investments | 7 208 131.00 | 107 000.00 | 7 101 131.00 | 7 208 131.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 258 000.00 | | | 4 258 000.00 |
DD Legal reserve (1) | 425 800.00 | | | 425 800.00 |
DG Other reserves | 2 447 324.00 | | | 2 447 324.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 71 989.00 | | | 71 989.00 |
DL TOTAL (I) | 7 203 113.00 | | | 7 203 113.00 |
DU Loans and Debts from Credit Institutions (3) | 426 717.00 | | | 426 717.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 100 000.00 | | | 1 100 000.00 |
DX Trade payables and related accounts | 20 257.00 | | | 20 257.00 |
DY Tax and social security liabilities | 70 292.00 | | | 70 292.00 |
EA Other liabilities | 6 898.00 | | | 6 898.00 |
EC TOTAL (IV) | 1 624 163.00 | | | 1 624 163.00 |
EE Grand total (I to V) | 8 827 276.00 | | | 8 827 276.00 |
EG Accrued income and payables due within one year | 167 791.00 | | | 167 791.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 369 062.00 | | 369 062.00 | 369 062.00 |
FJ Net sales | 369 062.00 | | 369 062.00 | 369 062.00 |
FO Operating subsidies | | | 10 161.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 189.00 | |
FQ Other income | | | 25.00 | |
FR Total operating income (I) | | | 379 436.00 | |
FW Other purchases and external expenses | | | 82 866.00 | |
FX Taxes, duties, and similar payments | | | 10 278.00 | |
FY Salaries and Wages | | | 185 003.00 | |
FZ Social Security Contributions | | | 96 734.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 725.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 387 608.00 | |
GG - OPERATING RESULT (I - II) | | | -8 172.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 91 987.00 | |
GL Other interest and similar income | | | 912.00 | |
GP Total financial income (V) | | | 92 898.00 | |
GR Interest and similar expenses | | | 12 738.00 | |
GU Total financial expenses (VI) | | | 12 738.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 80 161.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 71 989.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 189.00 | | | 189.00 |
A2 TOTAL ASSETS | 37 207.00 | | | 37 207.00 |
HL TOTAL REVENUE (I + III + V + VII) | 472 335.00 | | | 472 335.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 400 346.00 | | | 400 346.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 71 989.00 | | | 71 989.00 |
| |
| 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 | 7 496 387.00 | | 32 479.00 | 7 496 387.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 10 900.00 | | | 10 900.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 360 291.00 | |
I4 DECREASES Grand Total | | 6 004.00 | 7 522 861.00 | |
IN DECREASES Start-up, development, or research expenses | | | 10 900.00 | |
IO DECREASES Total including other intangible assets | | | 12 842.00 | |
IY DECREASES Total Tangible Fixed Assets | | 6 004.00 | 138 829.00 | |
KD ACQUISITIONS Total including other intangible assets | 12 842.00 | | | 12 842.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 112 354.00 | | 32 479.00 | 112 354.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 360 291.00 | | | 7 360 291.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 49 962.00 | 12 725.00 | 6 004.00 | 49 962.00 |
CY DEPRECIATION Start-up, development, or research expenses | 3 633.00 | 3 633.00 | | 3 633.00 |
PE DEPRECIATION Total including other intangible assets | 12 842.00 | | | 12 842.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 33 487.00 | 9 092.00 | 6 004.00 | 33 487.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 198 000.00 | | | 198 000.00 |
7B Total provisions for depreciation | 305 000.00 | | | 305 000.00 |
7C Grand total | 305 000.00 | | | 305 000.00 |
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 | 20 257.00 | 20 257.00 | | 20 257.00 |
8C Staff and Related Accounts | 37 500.00 | 37 500.00 | | 37 500.00 |
8D Social Security and Other Social Organizations | 29 400.00 | 29 400.00 | | 29 400.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 898.00 | 6 898.00 | | 6 898.00 |
UT Other financial assets | 152 160.00 | | 152 160.00 | 152 160.00 |
UX Other trade receivables | 39 576.00 | 39 576.00 | | 39 576.00 |
VB VAT | 1 174.00 | 1 174.00 | | 1 174.00 |
VC Group and associates | 1 422 125.00 | | 1 422 125.00 | 1 422 125.00 |
VH Loans with a maturity of more than one year at origin | 426 717.00 | 70 344.00 | 356 372.00 | 426 717.00 |
VI Group and Associates | 1 100 000.00 | | | 1 100 000.00 |
VJ Loans taken out during the year | 100 000.00 | | | 100 000.00 |
VK Loans repaid during the year | 33 946.00 | | | 33 946.00 |
VQ Other Taxes, Duties, and Similar Debts | 474.00 | 474.00 | | 474.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 691.00 | 691.00 | | 691.00 |
VS Prepaid expenses | 21 942.00 | 21 942.00 | | 21 942.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 637 668.00 | 63 383.00 | 1 574 285.00 | 1 637 668.00 |
VW VAT | 2 918.00 | 2 918.00 | | 2 918.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 624 163.00 | 167 791.00 | 356 372.00 | 1 624 163.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 5.00 | 5.00 | | 5.00 |
