| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 435.00 | 435.00 | | 435.00 |
AN Land | | | | |
AP Buildings | | | | |
AT Other tangible assets | 6 745.00 | 6 745.00 | | 6 745.00 |
BD Other fixed assets | 46.00 | | 46.00 | 46.00 |
BJ TOTAL (I) | 524 311.00 | 7 180.00 | 517 130.00 | 524 311.00 |
BX Customers and related accounts | 74 006.00 | | 74 006.00 | 74 006.00 |
BZ Other receivables | 125 293.00 | | 125 293.00 | 125 293.00 |
CD Marketable securities | 575 000.00 | | 575 000.00 | 575 000.00 |
CF Cash and cash equivalents | 113 215.00 | | 113 215.00 | 113 215.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 887 514.00 | | 887 514.00 | 887 514.00 |
CO Grand total (0 to V) | 1 411 825.00 | 7 180.00 | 1 404 644.00 | 1 411 825.00 |
CU Other investments | 517 085.00 | | 517 085.00 | 517 085.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 278 720.00 | 278 720.00 | | 278 720.00 |
DD Legal reserve (1) | 27 872.00 | 27 872.00 | | 27 872.00 |
DG Other reserves | 870 250.00 | 740 763.00 | | 870 250.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 90 915.00 | 146 907.00 | | 90 915.00 |
DK Regulated provisions | 20 432.00 | 30 894.00 | | 20 432.00 |
DL TOTAL (I) | 1 288 189.00 | 1 225 156.00 | | 1 288 189.00 |
DU Loans and Debts from Credit Institutions (3) | 383.00 | 425.00 | | 383.00 |
DV Miscellaneous Loans and Financial Debts (4) | 117.00 | 12 319.00 | | 117.00 |
DX Trade payables and related accounts | 9 932.00 | 10 181.00 | | 9 932.00 |
DY Tax and social security liabilities | 106 010.00 | 67 161.00 | | 106 010.00 |
EA Other liabilities | 15.00 | | | 15.00 |
EC TOTAL (IV) | 116 456.00 | 90 086.00 | | 116 456.00 |
EE Grand total (I to V) | 1 404 644.00 | 1 315 242.00 | | 1 404 644.00 |
EG Accrued income and payables due within one year | 116 456.00 | 90 086.00 | | 116 456.00 |
EI Including equity loans | 117.00 | | | 117.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 209 529.00 | |
FJ Net sales | | | 209 529.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 37 405.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 246 940.00 | |
FW Other purchases and external expenses | | | 32 847.00 | |
FX Taxes, duties, and similar payments | | | 5 566.00 | |
FY Salaries and Wages | | | 145 879.00 | |
FZ Social Security Contributions | | | 67 146.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 126.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 252 565.00 | |
GG - OPERATING RESULT (I - II) | | | -5 624.00 | |
GI Supported loss or transferred profit (IV) | | | 824.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 51 566.00 | |
GL Other interest and similar income | | | 463.00 | |
GP Total financial income (V) | | | 52 029.00 | |
GR Interest and similar expenses | | | 61.00 | |
GU Total financial expenses (VI) | | | 61.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 51 968.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 45 520.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 130 000.00 | 128 885.00 | | 130 000.00 |
HC Reversals of provisions and transfers of expenses | 10 610.00 | 53.00 | | 10 610.00 |
HD Total exceptional income (VII) | 140 610.00 | 128 938.00 | | 140 610.00 |
HF Exceptional expenses on capital transactions | 74 357.00 | 29 270.00 | | 74 357.00 |
HG Exceptional depreciation and provisions | 148.00 | 748.00 | | 148.00 |
HH Total exceptional expenses (VIII) | 74 504.00 | 30 018.00 | | 74 504.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 66 105.00 | 98 920.00 | | 66 105.00 |
HK Income tax | 20 710.00 | 3 844.00 | | 20 710.00 |
HL TOTAL REVENUE (I + III + V + VII) | 439 579.00 | 432 379.00 | | 439 579.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 348 664.00 | 285 472.00 | | 348 664.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 90 915.00 | 146 907.00 | | 90 915.00 |
| |
| 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 | 670 632.00 | | | 670 632.00 |
I3 DECREASES Total Financial Fixed Assets | | | 517 130.00 | |
I4 DECREASES Grand Total | | 146 321.00 | 524 311.00 | |
IO DECREASES Total including other intangible assets | | | 435.00 | |
IY DECREASES Total Tangible Fixed Assets | | 146 321.00 | 6 745.00 | |
KD ACQUISITIONS Total including other intangible assets | 435.00 | | | 435.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 153 066.00 | | | 153 066.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 517 130.00 | | | 517 130.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 78 018.00 | 1 126.00 | 71 964.00 | 78 018.00 |
PE DEPRECIATION Total including other intangible assets | 435.00 | | | 435.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 77 583.00 | 1 126.00 | 71 964.00 | 77 583.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 30 894.00 | 148.00 | 10 610.00 | 30 894.00 |
7C Grand total | 30 894.00 | 148.00 | 10 610.00 | 30 894.00 |
UJ - Exceptional | | 148.00 | 10 610.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 117.00 | 117.00 | | 117.00 |
8B Suppliers and Related Accounts | 9 932.00 | 9 932.00 | | 9 932.00 |
8K Other liabilities (including liabilities related to repo transactions) | 15.00 | 15.00 | | 15.00 |
VH Loans with a maturity of more than one year at origin | 383.00 | 383.00 | | 383.00 |
VQ Other Taxes, Duties, and Similar Debts | 106 010.00 | 106 010.00 | | 106 010.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 116 456.00 | 116 456.00 | | 116 456.00 |
