| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 468 582.00 | 411 051.00 | 57 531.00 | 468 582.00 |
AR Technical installations, industrial equipment and tools | 6 260.00 | 6 260.00 | | 6 260.00 |
AT Other tangible assets | 194 838.00 | 121 897.00 | 72 940.00 | 194 838.00 |
BD Other fixed assets | 50 000.00 | | 50 000.00 | 50 000.00 |
BH Other financial assets | 38 141.00 | | 38 141.00 | 38 141.00 |
BJ TOTAL (I) | 5 791 700.00 | 539 208.00 | 5 252 492.00 | 5 791 700.00 |
BX Customers and related accounts | 21 094.00 | | 21 094.00 | 21 094.00 |
BZ Other receivables | 3 977 709.00 | | 3 977 709.00 | 3 977 709.00 |
CF Cash and cash equivalents | 2 161 872.00 | | 2 161 872.00 | 2 161 872.00 |
CH Prepaid expenses | 2 656.00 | | 2 656.00 | 2 656.00 |
CJ TOTAL (II) | 6 163 331.00 | | 6 163 331.00 | 6 163 331.00 |
CO Grand total (0 to V) | 11 955 031.00 | 539 208.00 | 11 415 823.00 | 11 955 031.00 |
CU Other investments | 5 033 879.00 | | 5 033 879.00 | 5 033 879.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 178 400.00 | 178 400.00 | | 178 400.00 |
DB Share, merger, contribution premiums, etc. | 266 536.00 | 266 536.00 | | 266 536.00 |
DD Legal reserve (1) | 17 840.00 | 17 840.00 | | 17 840.00 |
DG Other reserves | 7 945 499.00 | 7 945 499.00 | | 7 945 499.00 |
DH Retained earnings | 2 020 153.00 | 1 985 338.00 | | 2 020 153.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 494 310.00 | 434 814.00 | | 494 310.00 |
DL TOTAL (I) | 10 922 738.00 | 10 828 428.00 | | 10 922 738.00 |
DV Miscellaneous Loans and Financial Debts (4) | 420 053.00 | 271 150.00 | | 420 053.00 |
DX Trade payables and related accounts | 31 986.00 | 32 903.00 | | 31 986.00 |
DY Tax and social security liabilities | 41 046.00 | 28 161.00 | | 41 046.00 |
EC TOTAL (IV) | 493 084.00 | 332 214.00 | | 493 084.00 |
EE Grand total (I to V) | 11 415 823.00 | 11 160 642.00 | | 11 415 823.00 |
EI Including equity loans | 420 053.00 | | | 420 053.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 348 438.00 | | 348 438.00 | 348 438.00 |
FJ Net sales | 348 438.00 | | 348 438.00 | 348 438.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 666.00 | |
FQ Other income | | | 84.00 | |
FR Total operating income (I) | | | 354 188.00 | |
FW Other purchases and external expenses | | | 164 493.00 | |
FX Taxes, duties, and similar payments | | | 5 725.00 | |
FY Salaries and Wages | | | 98 027.00 | |
FZ Social Security Contributions | | | 36 038.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 27 378.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 331 663.00 | |
GG - OPERATING RESULT (I - II) | | | 22 525.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 348 400.00 | |
GP Total financial income (V) | | | 348 400.00 | |
GR Interest and similar expenses | | | 7 528.00 | |
GU Total financial expenses (VI) | | | 7 528.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 340 872.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 363 397.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 370 000.00 | 16 000.00 | | 1 370 000.00 |
HC Reversals of provisions and transfers of expenses | 11 881.00 | | | 11 881.00 |
HD Total exceptional income (VII) | 1 381 881.00 | 16 000.00 | | 1 381 881.00 |
HE Exceptional expenses on management operations | 11 881.00 | 35.00 | | 11 881.00 |
HF Exceptional expenses on capital transactions | 1 111 325.00 | 1 994.00 | | 1 111 325.00 |
HG Exceptional depreciation and provisions | 46 858.00 | 58 739.00 | | 46 858.00 |
HH Total exceptional expenses (VIII) | 1 170 064.00 | 60 768.00 | | 1 170 064.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 211 817.00 | -44 768.00 | | 211 817.00 |
HK Income tax | 80 904.00 | 117 564.00 | | 80 904.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 084 469.00 | 926 692.00 | | 2 084 469.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 590 159.00 | 491 877.00 | | 1 590 159.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 494 310.00 | 434 814.00 | | 494 310.00 |
| |
| 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 | 6 860 406.00 | | 52 020.00 | 6 860 406.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 111 325.00 | 5 122 020.00 | |
I4 DECREASES Grand Total | | 1 120 726.00 | 5 791 700.00 | |
IO DECREASES Total including other intangible assets | | | 468 582.00 | |
IY DECREASES Total Tangible Fixed Assets | | 9 401.00 | 201 098.00 | |
KD ACQUISITIONS Total including other intangible assets | 468 582.00 | | | 468 582.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 210 499.00 | | | 210 499.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 181 325.00 | | 52 020.00 | 6 181 325.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 474 373.00 | 74 237.00 | 9 401.00 | 474 373.00 |
PE DEPRECIATION Total including other intangible assets | 364 193.00 | 46 858.00 | | 364 193.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 110 180.00 | 27 378.00 | 9 401.00 | 110 180.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 11 881.00 | | 11 881.00 | 11 881.00 |
7B Total provisions for depreciation | 11 881.00 | | 11 881.00 | 11 881.00 |
7C Grand total | 11 881.00 | | 11 881.00 | 11 881.00 |
UJ - Exceptional | | | 11 881.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 32 674.00 | 32 674.00 | | 32 674.00 |
8B Suppliers and Related Accounts | 31 986.00 | 31 986.00 | | 31 986.00 |
8C Staff and Related Accounts | 17 081.00 | 17 081.00 | | 17 081.00 |
8D Social Security and Other Social Organizations | 11 565.00 | 11 565.00 | | 11 565.00 |
UT Other financial assets | 38 141.00 | | 38 141.00 | 38 141.00 |
UX Other trade receivables | 21 094.00 | 21 094.00 | | 21 094.00 |
UZ Social Security, other social security organizations | 352.00 | 352.00 | | 352.00 |
VB VAT | 5 334.00 | 5 334.00 | | 5 334.00 |
VC Group and associates | 3 843 466.00 | 3 843 466.00 | | 3 843 466.00 |
VI Group and Associates | 387 379.00 | 387 379.00 | | 387 379.00 |
VM Income taxes | 32 097.00 | 32 097.00 | | 32 097.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 572.00 | 5 572.00 | | 5 572.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 96 460.00 | 96 460.00 | | 96 460.00 |
VS Prepaid expenses | 2 656.00 | 2 656.00 | | 2 656.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 039 600.00 | 4 001 459.00 | 38 141.00 | 4 039 600.00 |
VW VAT | 6 828.00 | 6 828.00 | | 6 828.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 493 084.00 | 493 084.00 | | 493 084.00 |
