| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 300.00 | 300.00 | | 300.00 |
AJ Other Intangible Assets | 388.00 | | 388.00 | 388.00 |
AR Technical installations, industrial equipment and tools | 802.00 | 802.00 | | 802.00 |
AT Other tangible assets | 5 942.00 | 4 596.00 | 1 346.00 | 5 942.00 |
BH Other financial assets | 3 835.00 | | 3 835.00 | 3 835.00 |
BJ TOTAL (I) | 143 033.00 | 7 699.00 | 135 334.00 | 143 033.00 |
BX Customers and related accounts | 12 020.00 | | 12 020.00 | 12 020.00 |
BZ Other receivables | 347 773.00 | | 347 773.00 | 347 773.00 |
CD Marketable securities | 159 339.00 | | 159 339.00 | 159 339.00 |
CF Cash and cash equivalents | 65 282.00 | | 65 282.00 | 65 282.00 |
CH Prepaid expenses | 9 110.00 | | 9 110.00 | 9 110.00 |
CJ TOTAL (II) | 593 524.00 | | 593 524.00 | 593 524.00 |
CO Grand total (0 to V) | 736 557.00 | 7 699.00 | 728 859.00 | 736 557.00 |
CU Other investments | 129 766.00 | | 129 766.00 | 129 766.00 |
CX Development or Research and Development Expenses | 2 000.00 | 2 000.00 | | 2 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 195 000.00 | 195 000.00 | | 195 000.00 |
DD Legal reserve (1) | 19 500.00 | 19 500.00 | | 19 500.00 |
DG Other reserves | 416 487.00 | 417 473.00 | | 416 487.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 342.00 | 18 514.00 | | 15 342.00 |
DL TOTAL (I) | 646 329.00 | 650 487.00 | | 646 329.00 |
DU Loans and Debts from Credit Institutions (3) | | 6 119.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 38 588.00 | 24 571.00 | | 38 588.00 |
DX Trade payables and related accounts | 4 301.00 | 1 841.00 | | 4 301.00 |
DY Tax and social security liabilities | 39 052.00 | 23 920.00 | | 39 052.00 |
DZ Fixed asset liabilities and related accounts | 588.00 | 62 268.00 | | 588.00 |
EC TOTAL (IV) | 82 529.00 | 118 719.00 | | 82 529.00 |
EE Grand total (I to V) | 728 859.00 | 769 206.00 | | 728 859.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 176 283.00 | | 176 283.00 | 176 283.00 |
FJ Net sales | 176 283.00 | | 176 283.00 | 176 283.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 120.00 | |
FQ Other income | | | 67.00 | |
FR Total operating income (I) | | | 176 470.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 69 133.00 | |
FX Taxes, duties, and similar payments | | | 1 761.00 | |
FY Salaries and Wages | | | 84 357.00 | |
FZ Social Security Contributions | | | 6 645.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 194.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 165 095.00 | |
GG - OPERATING RESULT (I - II) | | | 11 375.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GL Other interest and similar income | | | 3 907.00 | |
GP Total financial income (V) | | | 3 907.00 | |
GR Interest and similar expenses | | | 601.00 | |
GU Total financial expenses (VI) | | | 601.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 305.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 681.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 352.00 | | |
HB Exceptional income from capital transactions | | 12 000.00 | | |
HD Total exceptional income (VII) | | 12 352.00 | | |
HE Exceptional expenses on management operations | | 69.00 | | |
HF Exceptional expenses on capital transactions | | 10 000.00 | | |
HH Total exceptional expenses (VIII) | | 10 069.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 2 283.00 | | |
HK Income tax | -661.00 | | | -661.00 |
HL TOTAL REVENUE (I + III + V + VII) | 180 377.00 | 173 927.00 | | 180 377.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 165 035.00 | 155 412.00 | | 165 035.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 342.00 | 18 514.00 | | 15 342.00 |
| |
| 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 | 143 932.00 | | 4 601.00 | 143 932.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 000.00 | | | 2 000.00 |
I3 DECREASES Total Financial Fixed Assets | | 2 100.00 | 133 601.00 | |
I4 DECREASES Grand Total | | 5 500.00 | 143 033.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 000.00 | |
IO DECREASES Total including other intangible assets | | | 688.00 | |
IY DECREASES Total Tangible Fixed Assets | | 3 400.00 | 6 744.00 | |
KD ACQUISITIONS Total including other intangible assets | 688.00 | | | 688.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 965.00 | | 1 179.00 | 8 965.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 132 279.00 | | 3 422.00 | 132 279.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 904.00 | 3 194.00 | 3 400.00 | 7 904.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 956.00 | 44.00 | | 1 956.00 |
PE DEPRECIATION Total including other intangible assets | 300.00 | | | 300.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 649.00 | 3 150.00 | 3 400.00 | 5 649.00 |
| |
| 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 | 4 301.00 | 4 301.00 | | 4 301.00 |
8C Staff and Related Accounts | 1 025.00 | 1 025.00 | | 1 025.00 |
8D Social Security and Other Social Organizations | 31 943.00 | 31 943.00 | | 31 943.00 |
8K Other liabilities (including liabilities related to repo transactions) | 588.00 | 588.00 | | 588.00 |
UT Other financial assets | 3 835.00 | | 3 835.00 | 3 835.00 |
UX Other trade receivables | 12 020.00 | 12 020.00 | | 12 020.00 |
VB VAT | 1 815.00 | 1 815.00 | | 1 815.00 |
VC Group and associates | 345 044.00 | 345 044.00 | | 345 044.00 |
VI Group and Associates | 38 588.00 | 38 588.00 | | 38 588.00 |
VK Loans repaid during the year | 6 119.00 | | | 6 119.00 |
VM Income taxes | 661.00 | 661.00 | | 661.00 |
VQ Other Taxes, Duties, and Similar Debts | 539.00 | 539.00 | | 539.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 253.00 | 253.00 | | 253.00 |
VS Prepaid expenses | 9 110.00 | 9 110.00 | | 9 110.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 372 738.00 | 368 903.00 | 3 835.00 | 372 738.00 |
VW VAT | 5 545.00 | 5 545.00 | | 5 545.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 82 529.00 | 82 529.00 | | 82 529.00 |
