| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 30 288.00 | 30 288.00 | | 30 288.00 |
AT Other tangible assets | 45 817.00 | 38 680.00 | 7 137.00 | 45 817.00 |
BB Receivables related to investments | 15.00 | | 15.00 | 15.00 |
BH Other financial assets | 3 409.00 | | 3 409.00 | 3 409.00 |
BJ TOTAL (I) | 152 529.00 | 68 968.00 | 83 561.00 | 152 529.00 |
BX Customers and related accounts | 185.00 | | 185.00 | 185.00 |
BZ Other receivables | 95 494.00 | | 95 494.00 | 95 494.00 |
CD Marketable securities | 392 000.00 | | 392 000.00 | 392 000.00 |
CF Cash and cash equivalents | 160 094.00 | | 160 094.00 | 160 094.00 |
CH Prepaid expenses | 1 199.00 | | 1 199.00 | 1 199.00 |
CJ TOTAL (II) | 648 972.00 | | 648 972.00 | 648 972.00 |
CO Grand total (0 to V) | 801 501.00 | 68 968.00 | 732 534.00 | 801 501.00 |
CP Shares due in less than one year | 3 424.00 | | | 3 424.00 |
CU Other investments | 73 000.00 | | 73 000.00 | 73 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DB Share, merger, contribution premiums, etc. | 27 798.00 | 27 798.00 | | 27 798.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 511 568.00 | 664 111.00 | | 511 568.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 112.00 | -152 542.00 | | 19 112.00 |
DL TOTAL (I) | 613 478.00 | 594 366.00 | | 613 478.00 |
DP Provisions for Risks | 87 797.00 | 90 797.00 | | 87 797.00 |
DR TOTAL (IV) | 87 797.00 | 90 797.00 | | 87 797.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 667.00 | 4 667.00 | | 4 667.00 |
DX Trade payables and related accounts | 10 947.00 | 17 125.00 | | 10 947.00 |
DY Tax and social security liabilities | 15 645.00 | 19 416.00 | | 15 645.00 |
EA Other liabilities | | 1 748.00 | | |
EC TOTAL (IV) | 31 259.00 | 42 947.00 | | 31 259.00 |
EE Grand total (I to V) | 732 534.00 | 728 111.00 | | 732 534.00 |
EG Accrued income and payables due within one year | 31 259.00 | 42 947.00 | | 31 259.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 109 595.00 | | 109 595.00 | 109 595.00 |
FJ Net sales | 109 595.00 | | 109 595.00 | 109 595.00 |
FQ Other income | | | 159.00 | |
FR Total operating income (I) | | | 109 753.00 | |
FW Other purchases and external expenses | | | 62 255.00 | |
FX Taxes, duties, and similar payments | | | 12 027.00 | |
FY Salaries and Wages | | | 87 975.00 | |
FZ Social Security Contributions | | | 34 682.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 130.00 | |
GE Other Expenses | | | 3 652.00 | |
GF Total Operating Expenses (II) | | | 206 721.00 | |
GG - OPERATING RESULT (I - II) | | | -96 968.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 109 166.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GO Net income from sales of marketable securities | | | 1 855.00 | |
GP Total financial income (V) | | | 111 021.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 111 021.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 053.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2 463.00 | 2 190.00 | | 2 463.00 |
HC Reversals of provisions and transfers of expenses | 3 000.00 | | | 3 000.00 |
HD Total exceptional income (VII) | 5 463.00 | 2 190.00 | | 5 463.00 |
HE Exceptional expenses on management operations | 404.00 | 10 934.00 | | 404.00 |
HH Total exceptional expenses (VIII) | 404.00 | 10 934.00 | | 404.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 5 059.00 | -8 744.00 | | 5 059.00 |
HL TOTAL REVENUE (I + III + V + VII) | 226 237.00 | 76 280.00 | | 226 237.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 207 125.00 | 228 822.00 | | 207 125.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 112.00 | -152 542.00 | | 19 112.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 90 797.00 | | 3 000.00 | 90 797.00 |
7C Grand total | 90 797.00 | | 3 000.00 | 90 797.00 |
UG - Financial | | | 3 000.00 | |
| |
| 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 | 4 667.00 | 4 667.00 | | 4 667.00 |
8B Suppliers and Related Accounts | 10 947.00 | 10 947.00 | | 10 947.00 |
8C Staff and Related Accounts | 11.00 | 11.00 | | 11.00 |
8D Social Security and Other Social Organizations | 9 621.00 | 9 621.00 | | 9 621.00 |
UL Receivables related to investments | 15.00 | 15.00 | | 15.00 |
UT Other financial assets | 3 409.00 | 3 409.00 | | 3 409.00 |
UX Other trade receivables | 185.00 | 185.00 | | 185.00 |
VC Group and associates | 94 515.00 | 94 515.00 | | 94 515.00 |
VM Income taxes | 173.00 | 173.00 | | 173.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 013.00 | 6 013.00 | | 6 013.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 806.00 | 806.00 | | 806.00 |
VS Prepaid expenses | 1 199.00 | 1 199.00 | | 1 199.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 100 302.00 | 100 302.00 | | 100 302.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 31 259.00 | 31 259.00 | | 31 259.00 |
