| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 136.00 | 136.00 | | 136.00 |
AT Other tangible assets | 24 731.00 | 17 516.00 | 7 214.00 | 24 731.00 |
BH Other financial assets | 194.00 | | 194.00 | 194.00 |
BJ TOTAL (I) | 1 265 321.00 | 17 652.00 | 1 247 669.00 | 1 265 321.00 |
BX Customers and related accounts | 28 800.00 | | 28 800.00 | 28 800.00 |
BZ Other receivables | 240.00 | | 240.00 | 240.00 |
CF Cash and cash equivalents | 173 699.00 | | 173 699.00 | 173 699.00 |
CH Prepaid expenses | 785.00 | | 785.00 | 785.00 |
CJ TOTAL (II) | 203 524.00 | | 203 524.00 | 203 524.00 |
CO Grand total (0 to V) | 1 468 845.00 | 17 652.00 | 1 451 193.00 | 1 468 845.00 |
CU Other investments | 1 240 260.00 | | 1 240 260.00 | 1 240 260.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 370 700.00 | 370 700.00 | | 370 700.00 |
DD Legal reserve (1) | 37 070.00 | 37 070.00 | | 37 070.00 |
DG Other reserves | 278 392.00 | 351 410.00 | | 278 392.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 684 204.00 | -30 017.00 | | 684 204.00 |
DL TOTAL (I) | 1 370 366.00 | 729 163.00 | | 1 370 366.00 |
DU Loans and Debts from Credit Institutions (3) | 6 805.00 | 14 888.00 | | 6 805.00 |
DX Trade payables and related accounts | 2 644.00 | 3 469.00 | | 2 644.00 |
DY Tax and social security liabilities | 71 378.00 | 33 221.00 | | 71 378.00 |
EC TOTAL (IV) | 80 827.00 | 51 578.00 | | 80 827.00 |
EE Grand total (I to V) | 1 451 193.00 | 780 741.00 | | 1 451 193.00 |
EG Accrued income and payables due within one year | 6 805.00 | 6 805.00 | | 6 805.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 281 065.00 | |
FJ Net sales | | | 281 065.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 131.00 | |
FQ Other income | | | 34.00 | |
FR Total operating income (I) | | | 285 230.00 | |
FW Other purchases and external expenses | | | 28 697.00 | |
FX Taxes, duties, and similar payments | | | 3 688.00 | |
FY Salaries and Wages | | | 105 964.00 | |
FZ Social Security Contributions | | | 44 340.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 008.00 | |
GE Other Expenses | | | 125.00 | |
GF Total Operating Expenses (II) | | | 190 822.00 | |
GG - OPERATING RESULT (I - II) | | | 94 407.00 | |
GP Total financial income (V) | | | 16.00 | |
GR Interest and similar expenses | | | 6 542.00 | |
GU Total financial expenses (VI) | | | 6 542.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 525.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 87 881.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 239 974.00 | | | 1 239 974.00 |
HD Total exceptional income (VII) | 1 239 974.00 | | | 1 239 974.00 |
HE Exceptional expenses on management operations | 8 773.00 | | | 8 773.00 |
HF Exceptional expenses on capital transactions | 600 000.00 | | | 600 000.00 |
HH Total exceptional expenses (VIII) | 608 773.00 | | | 608 773.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 631 201.00 | | | 631 201.00 |
HJ Employee participation in company results | 21 979.00 | | | 21 979.00 |
HK Income tax | 12 900.00 | | | 12 900.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 525 220.00 | 275 020.00 | | 1 525 220.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 841 017.00 | 305 037.00 | | 841 017.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 684 204.00 | -30 017.00 | | 684 204.00 |
| |
| 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 | 624 867.00 | | 1 240 454.00 | 624 867.00 |
I3 DECREASES Total Financial Fixed Assets | | 600 000.00 | 1 240 454.00 | |
I4 DECREASES Grand Total | | 600 000.00 | 1 265 321.00 | |
IO DECREASES Total including other intangible assets | | | 136.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 24 731.00 | |
KD ACQUISITIONS Total including other intangible assets | 136.00 | | | 136.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 24 731.00 | | | 24 731.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 600 000.00 | | 1 240 454.00 | 600 000.00 |
| |
| 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 | 2 644.00 | 2 644.00 | | 2 644.00 |
8D Social Security and Other Social Organizations | 71 378.00 | 71 378.00 | | 71 378.00 |
UT Other financial assets | 194.00 | | 194.00 | 194.00 |
UX Other trade receivables | 28 800.00 | 28 800.00 | | 28 800.00 |
VH Loans with a maturity of more than one year at origin | 6 805.00 | | 6 805.00 | 6 805.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 240.00 | 240.00 | | 240.00 |
VS Prepaid expenses | 785.00 | 785.00 | | 785.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30 019.00 | 29 825.00 | 194.00 | 30 019.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 80 827.00 | 74 022.00 | 6 805.00 | 80 827.00 |
