| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 264.00 | 5 264.00 | | 5 264.00 |
AP Buildings | 59 455.00 | 35 523.00 | 23 932.00 | 59 455.00 |
AR Technical installations, industrial equipment and tools | 15 245.00 | 15 245.00 | | 15 245.00 |
AT Other tangible assets | 46 905.00 | 46 905.00 | | 46 905.00 |
BH Other financial assets | 1 358.00 | | 1 358.00 | 1 358.00 |
BJ TOTAL (I) | 17 368 959.00 | 102 937.00 | 17 266 021.00 | 17 368 959.00 |
BV Advances and down payments on orders | 45.00 | | 45.00 | 45.00 |
BX Customers and related accounts | 323 411.00 | | 323 411.00 | 323 411.00 |
BZ Other receivables | 1 869 618.00 | | 1 869 618.00 | 1 869 618.00 |
CF Cash and cash equivalents | 48 836.00 | | 48 836.00 | 48 836.00 |
CH Prepaid expenses | 4 179.00 | | 4 179.00 | 4 179.00 |
CJ TOTAL (II) | 2 246 088.00 | | 2 246 088.00 | 2 246 088.00 |
CO Grand total (0 to V) | 19 615 047.00 | 102 937.00 | 19 512 110.00 | 19 615 047.00 |
CU Other investments | 17 240 731.00 | | 17 240 731.00 | 17 240 731.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 504 400.00 | 504 400.00 | | 504 400.00 |
DB Share, merger, contribution premiums, etc. | 199 650.00 | 199 650.00 | | 199 650.00 |
DD Legal reserve (1) | 50 440.00 | 50 440.00 | | 50 440.00 |
DG Other reserves | 6 742 952.00 | 7 414 243.00 | | 6 742 952.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 51 112.00 | -359 370.00 | | 51 112.00 |
DL TOTAL (I) | 7 548 554.00 | 7 809 363.00 | | 7 548 554.00 |
DV Miscellaneous Loans and Financial Debts (4) | 514 043.00 | 510 826.00 | | 514 043.00 |
DX Trade payables and related accounts | 49 666.00 | 57 506.00 | | 49 666.00 |
DY Tax and social security liabilities | 111 410.00 | 127 001.00 | | 111 410.00 |
EA Other liabilities | 11 288 433.00 | 11 442 429.00 | | 11 288 433.00 |
EC TOTAL (IV) | 11 963 555.00 | 12 137 761.00 | | 11 963 555.00 |
EE Grand total (I to V) | 19 512 110.00 | 19 947 125.00 | | 19 512 110.00 |
EG Accrued income and payables due within one year | 11 953 555.00 | 12 137 761.00 | | 11 953 555.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 532 400.00 | | 532 400.00 | 532 400.00 |
FJ Net sales | 532 400.00 | | 532 400.00 | 532 400.00 |
FR Total operating income (I) | | | 532 400.00 | |
FW Other purchases and external expenses | | | 157 154.00 | |
FX Taxes, duties, and similar payments | | | 11 634.00 | |
FY Salaries and Wages | | | 367 457.00 | |
FZ Social Security Contributions | | | 165 850.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 189.00 | |
GF Total Operating Expenses (II) | | | 703 285.00 | |
GG - OPERATING RESULT (I - II) | | | -170 885.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 14 322.00 | |
GL Other interest and similar income | | | 37 121.00 | |
GP Total financial income (V) | | | 51 443.00 | |
GR Interest and similar expenses | | | 63 386.00 | |
GU Total financial expenses (VI) | | | 69 386.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -17 944.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -188 828.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 42 648.00 | | | 42 648.00 |
HD Total exceptional income (VII) | 42 648.00 | | | 42 648.00 |
HE Exceptional expenses on management operations | 2 105.00 | 22.00 | | 2 105.00 |
HH Total exceptional expenses (VIII) | 2 105.00 | 22.00 | | 2 105.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 40 543.00 | -22.00 | | 40 543.00 |
HK Income tax | -199 397.00 | -207 167.00 | | -199 397.00 |
HL TOTAL REVENUE (I + III + V + VII) | 626 491.00 | 591 746.00 | | 626 491.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 575 379.00 | 951 116.00 | | 575 379.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 51 112.00 | -359 370.00 | | 51 112.00 |
| |
| 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 | 17 368 959.00 | | | 17 368 959.00 |
I3 DECREASES Total Financial Fixed Assets | | | 17 242 089.00 | |
I4 DECREASES Grand Total | | | 17 368 959.00 | |
IO DECREASES Total including other intangible assets | | | 5 264.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 121 605.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 264.00 | | | 5 264.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 121 605.00 | | | 121 605.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 17 242 089.00 | | | 17 242 089.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 101 748.00 | 1 189.00 | | 101 748.00 |
PE DEPRECIATION Total including other intangible assets | 5 264.00 | | | 5 264.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 96 484.00 | 1 189.00 | | 96 484.00 |
| |
| 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 | 49 666.00 | 49 666.00 | | 49 666.00 |
8C Staff and Related Accounts | 17 294.00 | 17 294.00 | | 17 294.00 |
8D Social Security and Other Social Organizations | 80 001.00 | 80 001.00 | | 80 001.00 |
8K Other liabilities (including liabilities related to repo transactions) | 11 288 438.00 | 11 288 438.00 | | 11 288 438.00 |
UT Other financial assets | 1 358.00 | 1 358.00 | | 1 358.00 |
UX Other trade receivables | 323 411.00 | 323 411.00 | | 323 411.00 |
VB VAT | 17 054.00 | 17 054.00 | | 17 054.00 |
VI Group and Associates | 514 043.00 | 514 043.00 | | 514 043.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 770.00 | 6 770.00 | | 6 770.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 852 564.00 | 1 852 564.00 | | 1 852 564.00 |
VS Prepaid expenses | 4 179.00 | 4 179.00 | | 4 179.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 198 566.00 | 2 198 566.00 | | 2 198 566.00 |
VW VAT | 7 345.00 | 7 345.00 | | 7 345.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 963 556.00 | 11 963 556.00 | | 11 963 556.00 |
