| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 29 449.00 | | 29 449.00 | 29 449.00 |
AT Other tangible assets | 3 155.00 | 3 155.00 | | 3 155.00 |
BF Loans | 7 500 000.00 | | 7 500 000.00 | 7 500 000.00 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 17 406 885.00 | 3 155.00 | 17 403 730.00 | 17 406 885.00 |
BV Advances and down payments on orders | 1 187.00 | | 1 187.00 | 1 187.00 |
BX Customers and related accounts | 201 731.00 | | 201 731.00 | 201 731.00 |
BZ Other receivables | 26 199.00 | | 26 199.00 | 26 199.00 |
CF Cash and cash equivalents | 125 014.00 | | 125 014.00 | 125 014.00 |
CJ TOTAL (II) | 354 130.00 | | 354 130.00 | 354 130.00 |
CO Grand total (0 to V) | 17 761 015.00 | 3 155.00 | 17 757 861.00 | 17 761 015.00 |
CU Other investments | 9 874 281.00 | | 9 874 281.00 | 9 874 281.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 916 481.00 | 4 916 481.00 | | 4 916 481.00 |
DD Legal reserve (1) | 491 649.00 | 491 649.00 | | 491 649.00 |
DF Regulated reserves (1) | 1 121 059.00 | 1 121 059.00 | | 1 121 059.00 |
DH Retained earnings | 11 178 726.00 | 11 529 498.00 | | 11 178 726.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -665 479.00 | -350 772.00 | | -665 479.00 |
DL TOTAL (I) | 17 042 437.00 | 17 707 916.00 | | 17 042 437.00 |
DX Trade payables and related accounts | 72 750.00 | 94 365.00 | | 72 750.00 |
DY Tax and social security liabilities | 451 332.00 | 499 620.00 | | 451 332.00 |
EA Other liabilities | 191 342.00 | 466 024.00 | | 191 342.00 |
EC TOTAL (IV) | 715 424.00 | 1 060 009.00 | | 715 424.00 |
EE Grand total (I to V) | 17 757 861.00 | 18 767 924.00 | | 17 757 861.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 5 087.00 | | 5 087.00 | 5 087.00 |
FJ Net sales | 5 087.00 | | 5 087.00 | 5 087.00 |
FQ Other income | | | 1 731 654.00 | |
FR Total operating income (I) | | | 1 736 741.00 | |
FU Purchases of raw materials and other supplies | | | 5 771.00 | |
FW Other purchases and external expenses | | | 305 025.00 | |
FX Taxes, duties, and similar payments | | | 48 056.00 | |
FY Salaries and Wages | | | 1 487 380.00 | |
FZ Social Security Contributions | | | 584 740.00 | |
GE Other Expenses | | | 3 107.00 | |
GF Total Operating Expenses (II) | | | 2 434 078.00 | |
GG - OPERATING RESULT (I - II) | | | -697 337.00 | |
GI Supported loss or transferred profit (IV) | | | 7 112.00 | |
GK Income from other securities and fixed asset receivables | | | 87 855.00 | |
GP Total financial income (V) | | | 87 855.00 | |
GR Interest and similar expenses | | | 3 950.00 | |
GU Total financial expenses (VI) | | | 3 950.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 83 905.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -620 544.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 105.00 | | | 105.00 |
HD Total exceptional income (VII) | 105.00 | | | 105.00 |
HE Exceptional expenses on management operations | 45 040.00 | 912.00 | | 45 040.00 |
HH Total exceptional expenses (VIII) | 45 040.00 | 912.00 | | 45 040.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -44 935.00 | -912.00 | | -44 935.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 824 701.00 | 1 782 970.00 | | 1 824 701.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 490 180.00 | 2 133 742.00 | | 2 490 180.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -665 479.00 | -350 772.00 | | -665 479.00 |
| |
| 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 | 17 424 214.00 | | | 17 424 214.00 |
I3 DECREASES Total Financial Fixed Assets | | 17 329.00 | 17 374 281.00 | |
I4 DECREASES Grand Total | | 17 329.00 | 17 406 885.00 | |
IO DECREASES Total including other intangible assets | | | 29 449.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 155.00 | |
KD ACQUISITIONS Total including other intangible assets | 29 449.00 | | | 29 449.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 155.00 | | | 3 155.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 17 391 611.00 | | | 17 391 611.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 155.00 | | | 3 155.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 155.00 | | | 3 155.00 |
| |
| 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 | 72 750.00 | 72 750.00 | | 72 750.00 |
8C Staff and Related Accounts | 203 169.00 | 203 169.00 | | 203 169.00 |
8D Social Security and Other Social Organizations | 164 973.00 | 164 973.00 | | 164 973.00 |
8E Income Taxes | 2 331.00 | 2 331.00 | | 2 331.00 |
UP Loans | 7 500 000.00 | 7 500 000.00 | | 7 500 000.00 |
UX Other trade receivables | 201 731.00 | 201 731.00 | | 201 731.00 |
VB VAT | 8 462.00 | 8 462.00 | | 8 462.00 |
VC Group and associates | 408.00 | 408.00 | | 408.00 |
VI Group and Associates | 191 342.00 | 191 342.00 | | 191 342.00 |
VQ Other Taxes, Duties, and Similar Debts | 54 512.00 | 54 512.00 | | 54 512.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 17 329.00 | 17 329.00 | | 17 329.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 727 930.00 | 7 727 930.00 | | 7 727 930.00 |
VW VAT | 26 347.00 | 26 347.00 | | 26 347.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 715 424.00 | 715 424.00 | | 715 424.00 |
