| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 16 264.00 | 16 264.00 | | 16 264.00 |
AR Technical installations, industrial equipment and tools | 2 106.00 | 422.00 | 1 684.00 | 2 106.00 |
AT Other tangible assets | 44 436.00 | 41 180.00 | 3 256.00 | 44 436.00 |
BD Other fixed assets | 20.00 | | 20.00 | 20.00 |
BH Other financial assets | 370.00 | | 370.00 | 370.00 |
BJ TOTAL (I) | 2 540 043.00 | 57 867.00 | 2 482 176.00 | 2 540 043.00 |
BX Customers and related accounts | 55 986.00 | | 55 986.00 | 55 986.00 |
BZ Other receivables | 109 336.00 | | 109 336.00 | 109 336.00 |
CF Cash and cash equivalents | 1 005 841.00 | | 1 005 841.00 | 1 005 841.00 |
CH Prepaid expenses | 1 529.00 | | 1 529.00 | 1 529.00 |
CJ TOTAL (II) | 1 172 691.00 | | 1 172 691.00 | 1 172 691.00 |
CO Grand total (0 to V) | 3 712 734.00 | 57 867.00 | 3 654 867.00 | 3 712 734.00 |
CU Other investments | 2 476 847.00 | | 2 476 847.00 | 2 476 847.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 527 872.00 | 527 872.00 | | 527 872.00 |
DD Legal reserve (1) | 52 787.00 | 52 787.00 | | 52 787.00 |
DG Other reserves | 1 853 026.00 | 1 853 026.00 | | 1 853 026.00 |
DH Retained earnings | 283 179.00 | 185 121.00 | | 283 179.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 187 744.00 | 248 058.00 | | 187 744.00 |
DL TOTAL (I) | 2 904 608.00 | 2 866 864.00 | | 2 904 608.00 |
DU Loans and Debts from Credit Institutions (3) | 120 878.00 | 209 238.00 | | 120 878.00 |
DV Miscellaneous Loans and Financial Debts (4) | 89.00 | 228.00 | | 89.00 |
DX Trade payables and related accounts | 18 945.00 | 22 463.00 | | 18 945.00 |
DY Tax and social security liabilities | 47 985.00 | 30 046.00 | | 47 985.00 |
EA Other liabilities | 562 362.00 | 577 396.00 | | 562 362.00 |
EC TOTAL (IV) | 750 259.00 | 839 371.00 | | 750 259.00 |
EE Grand total (I to V) | 3 654 867.00 | 3 706 234.00 | | 3 654 867.00 |
EI Including equity loans | 89.00 | | | 89.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 267 588.00 | | 267 588.00 | 267 588.00 |
FJ Net sales | 267 588.00 | | 267 588.00 | 267 588.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 14.00 | |
FR Total operating income (I) | | | 267 603.00 | |
FW Other purchases and external expenses | | | 169 314.00 | |
FX Taxes, duties, and similar payments | | | 4 703.00 | |
FY Salaries and Wages | | | 71 979.00 | |
FZ Social Security Contributions | | | 31 422.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 444.00 | |
GE Other Expenses | | | 26.00 | |
GF Total Operating Expenses (II) | | | 278 888.00 | |
GG - OPERATING RESULT (I - II) | | | -11 286.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 230 374.00 | |
GL Other interest and similar income | | | 3.00 | |
GP Total financial income (V) | | | 230 376.00 | |
GR Interest and similar expenses | | | 8 975.00 | |
GU Total financial expenses (VI) | | | 8 975.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 221 401.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 210 115.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 10 036.00 | | |
HH Total exceptional expenses (VIII) | | 10 036.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -10 036.00 | | |
HK Income tax | 22 371.00 | 14 435.00 | | 22 371.00 |
HL TOTAL REVENUE (I + III + V + VII) | 497 979.00 | 571 084.00 | | 497 979.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 310 234.00 | 323 026.00 | | 310 234.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 187 744.00 | 248 058.00 | | 187 744.00 |
| |
| 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 | 2 537 504.00 | | 2 539.00 | 2 537 504.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 477 237.00 | |
I4 DECREASES Grand Total | | | 2 540 043.00 | |
IO DECREASES Total including other intangible assets | | | 16 264.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 46 542.00 | |
KD ACQUISITIONS Total including other intangible assets | 16 264.00 | | | 16 264.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 44 003.00 | | 2 539.00 | 44 003.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 477 237.00 | | | 2 477 237.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 56 423.00 | 1 444.00 | | 56 423.00 |
PE DEPRECIATION Total including other intangible assets | 16 264.00 | | | 16 264.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 40 159.00 | 1 444.00 | | 40 159.00 |
| |
| 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 | 18 945.00 | 18 945.00 | | 18 945.00 |
8C Staff and Related Accounts | 8 812.00 | 8 812.00 | | 8 812.00 |
8D Social Security and Other Social Organizations | 9 838.00 | 9 838.00 | | 9 838.00 |
8E Income Taxes | 21 338.00 | 21 338.00 | | 21 338.00 |
8K Other liabilities (including liabilities related to repo transactions) | 562 362.00 | 562 362.00 | | 562 362.00 |
UT Other financial assets | 370.00 | | 370.00 | 370.00 |
UX Other trade receivables | 55 986.00 | 55 986.00 | | 55 986.00 |
VB VAT | 1 791.00 | 1 791.00 | | 1 791.00 |
VC Group and associates | 107 101.00 | 107 101.00 | | 107 101.00 |
VG Loans with a maturity of up to one year at origin | 693.00 | 693.00 | | 693.00 |
VH Loans with a maturity of more than one year at origin | 120 185.00 | 89 868.00 | 30 317.00 | 120 185.00 |
VI Group and Associates | 89.00 | 89.00 | | 89.00 |
VK Loans repaid during the year | 88 266.00 | | | 88 266.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 145.00 | 3 145.00 | | 3 145.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 444.00 | 444.00 | | 444.00 |
VS Prepaid expenses | 1 529.00 | 1 529.00 | | 1 529.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 167 220.00 | 166 850.00 | 370.00 | 167 220.00 |
VW VAT | 4 852.00 | 4 852.00 | | 4 852.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 750 259.00 | 719 942.00 | 30 317.00 | 750 259.00 |
