| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 484.00 | 484.00 | | 484.00 |
AJ Other Intangible Assets | 99 981.00 | 75 609.00 | 24 372.00 | 99 981.00 |
AP Buildings | 6 829.00 | 6 829.00 | | 6 829.00 |
AT Other tangible assets | 8 059.00 | 7 578.00 | 482.00 | 8 059.00 |
BH Other financial assets | 197.00 | | 197.00 | 197.00 |
BJ TOTAL (I) | 531 116.00 | 90 500.00 | 440 616.00 | 531 116.00 |
BX Customers and related accounts | 9 400.00 | | 9 400.00 | 9 400.00 |
BZ Other receivables | 64 959.00 | | 64 959.00 | 64 959.00 |
CD Marketable securities | 1 059 597.00 | 46 396.00 | 1 013 200.00 | 1 059 597.00 |
CF Cash and cash equivalents | 1 576 225.00 | | 1 576 225.00 | 1 576 225.00 |
CH Prepaid expenses | 343.00 | | 343.00 | 343.00 |
CJ TOTAL (II) | 2 710 523.00 | 46 396.00 | 2 664 127.00 | 2 710 523.00 |
CO Grand total (0 to V) | 3 241 639.00 | 136 896.00 | 3 104 743.00 | 3 241 639.00 |
CP Shares due in less than one year | 197.00 | | | 197.00 |
CU Other investments | 415 566.00 | | 415 566.00 | 415 566.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 160 000.00 | 160 000.00 | | 160 000.00 |
DB Share, merger, contribution premiums, etc. | 43 019.00 | 43 019.00 | | 43 019.00 |
DD Legal reserve (1) | 16 000.00 | 16 000.00 | | 16 000.00 |
DG Other reserves | 1 831 390.00 | 1 642 063.00 | | 1 831 390.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 292 120.00 | 189 327.00 | | 292 120.00 |
DL TOTAL (I) | 2 342 529.00 | 2 050 409.00 | | 2 342 529.00 |
DU Loans and Debts from Credit Institutions (3) | 668 355.00 | 777.00 | | 668 355.00 |
DV Miscellaneous Loans and Financial Debts (4) | 41 777.00 | 41 777.00 | | 41 777.00 |
DX Trade payables and related accounts | 8 644.00 | 8 195.00 | | 8 644.00 |
DY Tax and social security liabilities | 43 437.00 | 39 891.00 | | 43 437.00 |
EC TOTAL (IV) | 762 214.00 | 90 640.00 | | 762 214.00 |
EE Grand total (I to V) | 3 104 743.00 | 2 141 049.00 | | 3 104 743.00 |
EG Accrued income and payables due within one year | 762 214.00 | 90 640.00 | | 762 214.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 175 838.00 | | 175 838.00 | 175 838.00 |
FJ Net sales | 175 838.00 | | 175 838.00 | 175 838.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 175 840.00 | |
FW Other purchases and external expenses | | | 29 831.00 | |
FX Taxes, duties, and similar payments | | | 3 090.00 | |
FY Salaries and Wages | | | 69 363.00 | |
FZ Social Security Contributions | | | 35 685.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 20 691.00 | |
GE Other Expenses | | | 8 400.00 | |
GF Total Operating Expenses (II) | | | 167 060.00 | |
GG - OPERATING RESULT (I - II) | | | 8 780.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 280 000.00 | |
GL Other interest and similar income | | | 25 903.00 | |
GM Reversals of provisions and transfers of expenses | | | 3 500.00 | |
GP Total financial income (V) | | | 309 403.00 | |
GQ Financial allocations to depreciation and provisions | | | 2 897.00 | |
GR Interest and similar expenses | | | 4 017.00 | |
GU Total financial expenses (VI) | | | 6 914.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 302 488.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 311 268.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HJ Employee participation in company results | 13 747.00 | 10 747.00 | | 13 747.00 |
HK Income tax | 5 401.00 | 7 843.00 | | 5 401.00 |
HL TOTAL REVENUE (I + III + V + VII) | 485 243.00 | 361 487.00 | | 485 243.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 193 122.00 | 172 160.00 | | 193 122.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 292 120.00 | 189 327.00 | | 292 120.00 |
| |
| 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 | 531 116.00 | | | 531 116.00 |
I3 DECREASES Total Financial Fixed Assets | | | 415 763.00 | |
I4 DECREASES Grand Total | | | 531 116.00 | |
IO DECREASES Total including other intangible assets | | | 100 465.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 14 889.00 | |
KD ACQUISITIONS Total including other intangible assets | 100 465.00 | | | 100 465.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 14 889.00 | | | 14 889.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 415 763.00 | | | 415 763.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 69 809.00 | 20 691.00 | | 69 809.00 |
PE DEPRECIATION Total including other intangible assets | 56 097.00 | 19 996.00 | | 56 097.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 13 712.00 | 695.00 | | 13 712.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 46 999.00 | 2 897.00 | 3 500.00 | 46 999.00 |
7B Total provisions for depreciation | 46 999.00 | 2 897.00 | 3 500.00 | 46 999.00 |
7C Grand total | 46 999.00 | 2 897.00 | 3 500.00 | 46 999.00 |
UG - Financial | | 2 897.00 | 3 500.00 | |
| |
| 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 | 8 644.00 | 8 644.00 | | 8 644.00 |
8C Staff and Related Accounts | 17 073.00 | 17 073.00 | | 17 073.00 |
8D Social Security and Other Social Organizations | 12 706.00 | 12 706.00 | | 12 706.00 |
UT Other financial assets | 197.00 | 197.00 | | 197.00 |
UX Other trade receivables | 9 400.00 | 9 400.00 | | 9 400.00 |
UY Staff and related accounts | 2 000.00 | 2 000.00 | | 2 000.00 |
VB VAT | 1 047.00 | 1 047.00 | | 1 047.00 |
VC Group and associates | 51 688.00 | 51 688.00 | | 51 688.00 |
VG Loans with a maturity of up to one year at origin | 138.00 | 138.00 | | 138.00 |
VH Loans with a maturity of more than one year at origin | 668 217.00 | 668 217.00 | | 668 217.00 |
VI Group and Associates | 41 777.00 | 41 777.00 | | 41 777.00 |
VJ Loans taken out during the year | 800 000.00 | | | 800 000.00 |
VK Loans repaid during the year | 131 783.00 | | | 131 783.00 |
VM Income taxes | 10 223.00 | 10 223.00 | | 10 223.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 868.00 | 2 868.00 | | 2 868.00 |
VS Prepaid expenses | 343.00 | 343.00 | | 343.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 74 899.00 | 74 899.00 | | 74 899.00 |
VW VAT | 10 791.00 | 10 791.00 | | 10 791.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 762 214.00 | 762 214.00 | | 762 214.00 |
