| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 14 482.00 | 13 633.00 | 849.00 | 14 482.00 |
AH Goodwill | 33 496.00 | | 33 496.00 | 33 496.00 |
AT Other tangible assets | 17 546.00 | 17 546.00 | | 17 546.00 |
BH Other financial assets | 35 020.00 | | 35 020.00 | 35 020.00 |
BJ TOTAL (I) | 1 502 042.00 | 867 677.00 | 634 365.00 | 1 502 042.00 |
BX Customers and related accounts | 36 555.00 | | 36 555.00 | 36 555.00 |
BZ Other receivables | 27 018.00 | | 27 018.00 | 27 018.00 |
CF Cash and cash equivalents | 3 549.00 | | 3 549.00 | 3 549.00 |
CH Prepaid expenses | 3 929.00 | | 3 929.00 | 3 929.00 |
CJ TOTAL (II) | 71 051.00 | | 71 051.00 | 71 051.00 |
CO Grand total (0 to V) | 1 573 093.00 | 867 677.00 | 705 416.00 | 1 573 093.00 |
CP Shares due in less than one year | 35 020.00 | | | 35 020.00 |
CU Other investments | 1 401 498.00 | 836 498.00 | 565 000.00 | 1 401 498.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 24 000.00 | 24 000.00 | | 24 000.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DH Retained earnings | 483 036.00 | 353 558.00 | | 483 036.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 71 399.00 | 201 478.00 | | 71 399.00 |
DL TOTAL (I) | 581 435.00 | 582 036.00 | | 581 435.00 |
DU Loans and Debts from Credit Institutions (3) | 326.00 | 544.00 | | 326.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 618.00 | 52 392.00 | | 16 618.00 |
DX Trade payables and related accounts | 42 606.00 | 54 894.00 | | 42 606.00 |
DY Tax and social security liabilities | 33 457.00 | 67 761.00 | | 33 457.00 |
EA Other liabilities | 30 974.00 | 94 400.00 | | 30 974.00 |
EC TOTAL (IV) | 123 981.00 | 269 991.00 | | 123 981.00 |
EE Grand total (I to V) | 705 416.00 | 852 027.00 | | 705 416.00 |
EG Accrued income and payables due within one year | 123 981.00 | 269 991.00 | | 123 981.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 263 167.00 | | 263 167.00 | 263 167.00 |
FJ Net sales | 263 167.00 | | 263 167.00 | 263 167.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 030.00 | |
FQ Other income | | | 3 171.00 | |
FR Total operating income (I) | | | 271 368.00 | |
FW Other purchases and external expenses | | | 79 310.00 | |
FX Taxes, duties, and similar payments | | | 2 301.00 | |
FY Salaries and Wages | | | 84 181.00 | |
FZ Social Security Contributions | | | 41 296.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 071.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 210 163.00 | |
GG - OPERATING RESULT (I - II) | | | 61 206.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 078.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 100 078.00 | |
GR Interest and similar expenses | | | 1.00 | |
GU Total financial expenses (VI) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 100 077.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 161 282.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 89 883.00 | 2 239.00 | | 89 883.00 |
HF Exceptional expenses on capital transactions | | 150 000.00 | | |
HH Total exceptional expenses (VIII) | 89 883.00 | 152 239.00 | | 89 883.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -89 883.00 | -152 239.00 | | -89 883.00 |
HK Income tax | | 2 776.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 371 446.00 | 596 630.00 | | 371 446.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 300 047.00 | 395 152.00 | | 300 047.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 71 399.00 | 201 478.00 | | 71 399.00 |
| |
| 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 | 1 502 042.00 | | | 1 502 042.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 436 518.00 | |
I4 DECREASES Grand Total | | | 1 502 042.00 | |
IO DECREASES Total including other intangible assets | | | 47 978.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 17 546.00 | |
KD ACQUISITIONS Total including other intangible assets | 47 978.00 | | | 47 978.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 17 546.00 | | | 17 546.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 436 518.00 | | | 1 436 518.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 28 108.00 | 3 071.00 | | 28 108.00 |
PE DEPRECIATION Total including other intangible assets | 10 562.00 | 3 071.00 | | 10 562.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 17 546.00 | | | 17 546.00 |
| |
| 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 | 42 606.00 | 42 606.00 | | 42 606.00 |
8D Social Security and Other Social Organizations | 22 693.00 | 22 693.00 | | 22 693.00 |
8K Other liabilities (including liabilities related to repo transactions) | 30 974.00 | 30 974.00 | | 30 974.00 |
UT Other financial assets | 35 020.00 | 35 020.00 | | 35 020.00 |
UX Other trade receivables | 36 555.00 | 36 555.00 | | 36 555.00 |
VB VAT | 17 306.00 | 17 306.00 | | 17 306.00 |
VC Group and associates | 8 903.00 | 8 903.00 | | 8 903.00 |
VG Loans with a maturity of up to one year at origin | 326.00 | 326.00 | | 326.00 |
VI Group and Associates | 16 618.00 | 16 618.00 | | 16 618.00 |
VP Miscellaneous | 808.00 | 808.00 | | 808.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 475.00 | 3 475.00 | | 3 475.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1.00 | 1.00 | | 1.00 |
VS Prepaid expenses | 3 929.00 | 3 929.00 | | 3 929.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 102 522.00 | 102 522.00 | | 102 522.00 |
VW VAT | 7 289.00 | 7 289.00 | | 7 289.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 123 981.00 | 123 981.00 | | 123 981.00 |
