| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 371.00 | 371.00 | | 371.00 |
AJ Other Intangible Assets | 146 465.00 | 25 733.00 | 120 733.00 | 146 465.00 |
AT Other tangible assets | 3 077.00 | 2 892.00 | 184.00 | 3 077.00 |
BB Receivables related to investments | 13 372.00 | | 13 372.00 | 13 372.00 |
BH Other financial assets | 300.00 | | 300.00 | 300.00 |
BJ TOTAL (I) | 166 585.00 | 28 997.00 | 137 588.00 | 166 585.00 |
BZ Other receivables | 694.00 | | 694.00 | 694.00 |
CH Prepaid expenses | 271.00 | | 271.00 | 271.00 |
CJ TOTAL (II) | 965.00 | | 965.00 | 965.00 |
CO Grand total (0 to V) | 167 550.00 | 28 997.00 | 138 553.00 | 167 550.00 |
CU Other investments | 3 000.00 | | 3 000.00 | 3 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 25 000.00 | 25 000.00 | | 25 000.00 |
DD Legal reserve (1) | 2 500.00 | 2 500.00 | | 2 500.00 |
DH Retained earnings | 64 008.00 | 64 043.00 | | 64 008.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 512.00 | -36.00 | | -1 512.00 |
DL TOTAL (I) | 89 995.00 | 91 508.00 | | 89 995.00 |
DV Miscellaneous Loans and Financial Debts (4) | 48 384.00 | 49 344.00 | | 48 384.00 |
DX Trade payables and related accounts | | 53.00 | | |
DY Tax and social security liabilities | 5.00 | 7.00 | | 5.00 |
EA Other liabilities | 169.00 | 150.00 | | 169.00 |
EC TOTAL (IV) | 48 558.00 | 49 554.00 | | 48 558.00 |
EE Grand total (I to V) | 138 553.00 | 141 062.00 | | 138 553.00 |
EG Accrued income and payables due within one year | 5 174.00 | 9 554.00 | | 5 174.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 800.00 | | 800.00 | 800.00 |
FJ Net sales | 800.00 | | 800.00 | 800.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 59.00 | |
FQ Other income | | | 9 550.00 | |
FR Total operating income (I) | | | 10 409.00 | |
FW Other purchases and external expenses | | | 5 348.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 570.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 11 921.00 | |
GG - OPERATING RESULT (I - II) | | | -1 513.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 512.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 10 409.00 | 12 193.00 | | 10 409.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 921.00 | 12 229.00 | | 11 921.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 512.00 | -36.00 | | -1 512.00 |
| |
| 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 | 162 509.00 | | 9 807.00 | 162 509.00 |
I3 DECREASES Total Financial Fixed Assets | 5 732.00 | | 16 672.00 | 5 732.00 |
I4 DECREASES Grand Total | 5 732.00 | | 166 585.00 | 5 732.00 |
IO DECREASES Total including other intangible assets | | | 146 836.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 077.00 | |
KD ACQUISITIONS Total including other intangible assets | 146 836.00 | | | 146 836.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 879.00 | | 199.00 | 2 879.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 795.00 | | 9 608.00 | 12 795.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 22 427.00 | 6 571.00 | | 22 427.00 |
PE DEPRECIATION Total including other intangible assets | 19 549.00 | 6 556.00 | | 19 549.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 878.00 | 15.00 | | 2 878.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 169.00 | 169.00 | | 169.00 |
UL Receivables related to investments | 13 372.00 | 13 372.00 | | 13 372.00 |
UT Other financial assets | 300.00 | | 300.00 | 300.00 |
VI Group and Associates | 48 384.00 | 5 000.00 | 15 000.00 | 48 384.00 |
VM Income taxes | 694.00 | 694.00 | | 694.00 |
VS Prepaid expenses | 271.00 | 271.00 | | 271.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 637.00 | 14 337.00 | 300.00 | 14 637.00 |
VW VAT | 5.00 | 5.00 | | 5.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 48 558.00 | 5 174.00 | 15 000.00 | 48 558.00 |
