| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 135.00 | 3 767.00 | 367.00 | 4 135.00 |
AT Other tangible assets | 106.00 | 106.00 | | 106.00 |
BF Loans | | | 7.00 | |
BH Other financial assets | 1 440.00 | 1.00 | 1 440.00 | 1 440.00 |
BJ TOTAL (I) | 1 986 785.00 | 293 874.00 | 1 692 912.00 | 1 986 785.00 |
BX Customers and related accounts | 24 037.00 | | 24 037.00 | 24 037.00 |
BZ Other receivables | 53 072.00 | | 53 072.00 | 53 072.00 |
CF Cash and cash equivalents | 13 712.00 | | 13 712.00 | 13 712.00 |
CH Prepaid expenses | 745.00 | | 745.00 | 745.00 |
CJ TOTAL (II) | 91 566.00 | | 91 566.00 | 91 566.00 |
CO Grand total (0 to V) | 2 078 351.00 | 293 874.00 | 1 784 478.00 | 2 078 351.00 |
CS Evaluated investments - equity method | | | | |
CU Other investments | 1 981 104.00 | 290 000.00 | 1 691 104.00 | 1 981 104.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 893 408.00 | 1 893 408.00 | | 1 893 408.00 |
DD Legal reserve (1) | 1 620.00 | 1 620.00 | | 1 620.00 |
DH Retained earnings | -434 576.00 | -371 681.00 | | -434 576.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 135 994.00 | -62 894.00 | | 135 994.00 |
DK Regulated provisions | 550.00 | 550.00 | | 550.00 |
DL TOTAL (I) | 1 596 996.00 | 1 461 002.00 | | 1 596 996.00 |
DU Loans and Debts from Credit Institutions (3) | 178.00 | 134.00 | | 178.00 |
DV Miscellaneous Loans and Financial Debts (4) | 63 045.00 | 66 545.00 | | 63 045.00 |
DX Trade payables and related accounts | 10 607.00 | 31 084.00 | | 10 607.00 |
DY Tax and social security liabilities | 113 651.00 | 106 711.00 | | 113 651.00 |
EA Other liabilities | | 38 620.00 | | |
EC TOTAL (IV) | 187 481.00 | 243 096.00 | | 187 481.00 |
EE Grand total (I to V) | 1 784 478.00 | 1 704 098.00 | | 1 784 478.00 |
EG Accrued income and payables due within one year | 187 481.00 | 243 096.00 | | 187 481.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | | |
FG Production sold - services | 364 551.00 | | 364 551.00 | 364 551.00 |
FJ Net sales | 364 551.00 | | 364 551.00 | 364 551.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 11 146.00 | |
FQ Other income | | | 44.00 | |
FR Total operating income (I) | | | 375 741.00 | |
FW Other purchases and external expenses | | | 30 688.00 | |
FX Taxes, duties, and similar payments | | | 5 428.00 | |
FY Salaries and Wages | | | 238 510.00 | |
FZ Social Security Contributions | | | 95 067.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 280.00 | |
GE Other Expenses | | | 23.00 | |
GF Total Operating Expenses (II) | | | 369 995.00 | |
GG - OPERATING RESULT (I - II) | | | 5 746.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 590.00 | |
GM Reversals of provisions and transfers of expenses | | | 130 000.00 | |
GP Total financial income (V) | | | 130 590.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 22.00 | |
GU Total financial expenses (VI) | | | 22.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 130 568.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 136 314.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 11 146.00 | | | 11 146.00 |
HK Income tax | 320.00 | | | 320.00 |
HL TOTAL REVENUE (I + III + V + VII) | 506 331.00 | 361 088.00 | | 506 331.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 370 337.00 | 423 982.00 | | 370 337.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 135 994.00 | -62 894.00 | | 135 994.00 |
| |
| 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 | 1 986 785.00 | | | 1 986 785.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 982 544.00 | |
I4 DECREASES Grand Total | | | 1 986 785.00 | |
IO DECREASES Total including other intangible assets | | | 4 135.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 106.00 | |
KD ACQUISITIONS Total including other intangible assets | 4 135.00 | | | 4 135.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 106.00 | | | 106.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 982 544.00 | | | 1 982 544.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 594.00 | 280.00 | | 3 594.00 |
PE DEPRECIATION Total including other intangible assets | 3 487.00 | 280.00 | | 3 487.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 106.00 | | | 106.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 550.00 | | | 550.00 |
7B Total provisions for depreciation | 420 000.00 | | 130 000.00 | 420 000.00 |
7C Grand total | 420 550.00 | | 130 000.00 | 420 550.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | | 130 000.00 | |
| |
| 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 | 10 607.00 | 10 607.00 | | 10 607.00 |
8C Staff and Related Accounts | 21 598.00 | 21 598.00 | | 21 598.00 |
8D Social Security and Other Social Organizations | 73 486.00 | 73 486.00 | | 73 486.00 |
8E Income Taxes | 320.00 | 320.00 | | 320.00 |
UT Other financial assets | 1 440.00 | | 1 440.00 | 1 440.00 |
UX Other trade receivables | 24 037.00 | 24 037.00 | | 24 037.00 |
VB VAT | 890.00 | 890.00 | | 890.00 |
VC Group and associates | 50 583.00 | 50 583.00 | | 50 583.00 |
VH Loans with a maturity of more than one year at origin | 178.00 | 178.00 | | 178.00 |
VI Group and Associates | 63 045.00 | 63 045.00 | | 63 045.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 951.00 | 5 951.00 | | 5 951.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 600.00 | 1 600.00 | | 1 600.00 |
VS Prepaid expenses | 745.00 | 745.00 | | 745.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 79 294.00 | 77 854.00 | 1 440.00 | 79 294.00 |
VW VAT | 12 296.00 | 12 296.00 | | 12 296.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 187 481.00 | 187 481.00 | | 187 481.00 |
