| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 69 760.00 | 69 760.00 | | 69 760.00 |
AT Other tangible assets | 1 541.00 | 1 541.00 | | 1 541.00 |
BB Receivables related to investments | 4 166.00 | | 4 166.00 | 4 166.00 |
BJ TOTAL (I) | 1 257 814.00 | 271 200.00 | 986 614.00 | 1 257 814.00 |
BX Customers and related accounts | 9 378.00 | | 9 378.00 | 9 378.00 |
BZ Other receivables | 13 528.00 | 2 500.00 | 11 028.00 | 13 528.00 |
CF Cash and cash equivalents | 22 661.00 | | 22 661.00 | 22 661.00 |
CJ TOTAL (II) | 45 567.00 | 2 500.00 | 43 067.00 | 45 567.00 |
CO Grand total (0 to V) | 1 303 381.00 | 273 700.00 | 1 029 681.00 | 1 303 381.00 |
CP Shares due in less than one year | 4 166.00 | | | 4 166.00 |
CU Other investments | 1 182 347.00 | 199 899.00 | 982 448.00 | 1 182 347.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 050.00 | 50 050.00 | | 50 050.00 |
DD Legal reserve (1) | 5 005.00 | 5 005.00 | | 5 005.00 |
DG Other reserves | 130 712.00 | 130 712.00 | | 130 712.00 |
DH Retained earnings | 475 403.00 | 467 412.00 | | 475 403.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 698.00 | 7 992.00 | | 17 698.00 |
DL TOTAL (I) | 678 869.00 | 661 170.00 | | 678 869.00 |
DU Loans and Debts from Credit Institutions (3) | 4 000.00 | 31 148.00 | | 4 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 261 362.00 | 270 644.00 | | 261 362.00 |
DX Trade payables and related accounts | 16 243.00 | 24 889.00 | | 16 243.00 |
DY Tax and social security liabilities | 3 520.00 | 2 023.00 | | 3 520.00 |
EA Other liabilities | 65 686.00 | 65 686.00 | | 65 686.00 |
EC TOTAL (IV) | 350 812.00 | 394 390.00 | | 350 812.00 |
EE Grand total (I to V) | 1 029 681.00 | 1 055 561.00 | | 1 029 681.00 |
EG Accrued income and payables due within one year | 350 812.00 | 390 390.00 | | 350 812.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 29 017.00 | | 29 017.00 | 29 017.00 |
FJ Net sales | 29 017.00 | | 29 017.00 | 29 017.00 |
FO Operating subsidies | | | 25 956.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 54 975.00 | |
FW Other purchases and external expenses | | | 27 575.00 | |
FX Taxes, duties, and similar payments | | | 362.00 | |
FY Salaries and Wages | | | 6 000.00 | |
FZ Social Security Contributions | | | 3 081.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 37 020.00 | |
GG - OPERATING RESULT (I - II) | | | 17 955.00 | |
GR Interest and similar expenses | | | 257.00 | |
GU Total financial expenses (VI) | | | 257.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -257.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 698.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 4 541.00 | | |
HH Total exceptional expenses (VIII) | | 4 541.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -4 541.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 54 975.00 | 58 402.00 | | 54 975.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 37 277.00 | 50 411.00 | | 37 277.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17 698.00 | 7 992.00 | | 17 698.00 |
| |
| 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 | 1 257 814.00 | | | 1 257 814.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 186 513.00 | |
I4 DECREASES Grand Total | | | 1 257 814.00 | |
IN DECREASES Start-up, development, or research expenses | | 2.00 | | |
IO DECREASES Total including other intangible assets | | | 69 760.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 541.00 | |
KD ACQUISITIONS Total including other intangible assets | 69 760.00 | | | 69 760.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 541.00 | | | 1 541.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 186 513.00 | | | 1 186 513.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 71 301.00 | | | 71 301.00 |
PE DEPRECIATION Total including other intangible assets | 69 760.00 | | | 69 760.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 541.00 | | | 1 541.00 |
