| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 331.00 | 2 332.00 | -1.00 | 2 331.00 |
AT Other tangible assets | 49 462.00 | 44 140.00 | 5 322.00 | 49 462.00 |
BH Other financial assets | 6 000.00 | | 6 000.00 | 6 000.00 |
BJ TOTAL (I) | 1 431 001.00 | 162 857.00 | 1 268 144.00 | 1 431 001.00 |
BX Customers and related accounts | 6 211.00 | | 6 211.00 | 6 211.00 |
BZ Other receivables | 540 716.00 | | 540 716.00 | 540 716.00 |
CF Cash and cash equivalents | 20 535.00 | | 20 535.00 | 20 535.00 |
CH Prepaid expenses | 370.00 | | 370.00 | 370.00 |
CJ TOTAL (II) | 567 832.00 | | 567 832.00 | 567 832.00 |
CO Grand total (0 to V) | 1 998 833.00 | 162 857.00 | 1 835 976.00 | 1 998 833.00 |
CR Shares due in more than one year | 464 873.00 | | | 464 873.00 |
CU Other investments | 1 373 208.00 | 116 385.00 | 1 256 823.00 | 1 373 208.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
DD Legal reserve (1) | 14 090.00 | 14 090.00 | | 14 090.00 |
DG Other reserves | 13 425.00 | 13 425.00 | | 13 425.00 |
DH Retained earnings | -112 094.00 | | | -112 094.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 85 717.00 | -112 094.00 | | 85 717.00 |
DL TOTAL (I) | 1 001 137.00 | 915 421.00 | | 1 001 137.00 |
DU Loans and Debts from Credit Institutions (3) | 154 630.00 | 239 857.00 | | 154 630.00 |
DV Miscellaneous Loans and Financial Debts (4) | 393 001.00 | 393 000.00 | | 393 001.00 |
DW Advances and down payments received on current orders | 61 000.00 | 6 000.00 | | 61 000.00 |
DX Trade payables and related accounts | 8 723.00 | 6 931.00 | | 8 723.00 |
DY Tax and social security liabilities | 32 361.00 | 44 692.00 | | 32 361.00 |
EA Other liabilities | 185 125.00 | 237 037.00 | | 185 125.00 |
EC TOTAL (IV) | 834 839.00 | 927 517.00 | | 834 839.00 |
EE Grand total (I to V) | 1 835 976.00 | 1 842 938.00 | | 1 835 976.00 |
EG Accrued income and payables due within one year | 296 546.00 | 374 478.00 | | 296 546.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 496.00 | 533.00 | | 496.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 346 730.00 | | 346 730.00 | 346 730.00 |
FJ Net sales | 346 730.00 | | 346 730.00 | 346 730.00 |
FO Operating subsidies | | | 4 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 330.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 356 060.00 | |
FW Other purchases and external expenses | | | 88 785.00 | |
FX Taxes, duties, and similar payments | | | 12 843.00 | |
FY Salaries and Wages | | | 158 742.00 | |
FZ Social Security Contributions | | | 94 736.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 15 170.00 | |
GF Total Operating Expenses (II) | | | 370 276.00 | |
GG - OPERATING RESULT (I - II) | | | -14 217.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 51 721.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 51 721.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 1 819.00 | |
GU Total financial expenses (VI) | | | 1 819.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 49 902.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 35 686.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 14 768.00 | 17 800.00 | | 14 768.00 |
HB Exceptional income from capital transactions | 35 263.00 | | | 35 263.00 |
HD Total exceptional income (VII) | 50 031.00 | 17 800.00 | | 50 031.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 50 031.00 | 17 800.00 | | 50 031.00 |
HL TOTAL REVENUE (I + III + V + VII) | 457 812.00 | 353 067.00 | | 457 812.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 372 095.00 | 465 161.00 | | 372 095.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 85 717.00 | -112 094.00 | | 85 717.00 |
| |
| 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 | 1 430 176.00 | | 825.00 | 1 430 176.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 379 208.00 | |
I4 DECREASES Grand Total | | | 1 431 001.00 | |
IO DECREASES Total including other intangible assets | | | 2 331.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 49 462.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 331.00 | | | 2 331.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 48 637.00 | | 825.00 | 48 637.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 379 208.00 | | | 1 379 208.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 31 301.00 | 15 170.00 | | 31 301.00 |
PE DEPRECIATION Total including other intangible assets | 2 332.00 | | | 2 332.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 28 969.00 | 15 170.00 | | 28 969.00 |
| |
| 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 | 8 723.00 | 8 723.00 | | 8 723.00 |
8D Social Security and Other Social Organizations | 32 361.00 | 32 361.00 | | 32 361.00 |
8K Other liabilities (including liabilities related to repo transactions) | 185 125.00 | -207 876.00 | | 185 125.00 |
UT Other financial assets | 6 000.00 | | 6 000.00 | 6 000.00 |
UX Other trade receivables | 6 211.00 | 6 211.00 | | 6 211.00 |
VG Loans with a maturity of up to one year at origin | 496.00 | 496.00 | | 496.00 |
VH Loans with a maturity of more than one year at origin | 154 133.00 | 69 842.00 | 84 292.00 | 154 133.00 |
VI Group and Associates | 393 001.00 | 393 001.00 | 393 001.00 | 393 001.00 |
VK Loans repaid during the year | 85 118.00 | | | 85 118.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 540 716.00 | 75 843.00 | 464 873.00 | 540 716.00 |
VS Prepaid expenses | 370.00 | 370.00 | | 370.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 553 297.00 | 82 424.00 | 470 873.00 | 553 297.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 773 839.00 | 296 546.00 | 477 293.00 | 773 839.00 |
