| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 9 603.00 | 1 603.00 | 8 000.00 | 9 603.00 |
AJ Other Intangible Assets | 7 659.00 | 5 663.00 | 1 995.00 | 7 659.00 |
AR Technical installations, industrial equipment and tools | 12 671.00 | 12 570.00 | 101.00 | 12 671.00 |
AT Other tangible assets | 180 952.00 | 175 719.00 | 5 234.00 | 180 952.00 |
BJ TOTAL (I) | 210 885.00 | 195 555.00 | 15 330.00 | 210 885.00 |
BX Customers and related accounts | 15 806.00 | | 15 806.00 | 15 806.00 |
BZ Other receivables | 87 511.00 | | 87 511.00 | 87 511.00 |
CF Cash and cash equivalents | 23 377.00 | | 23 377.00 | 23 377.00 |
CJ TOTAL (II) | 126 694.00 | | 126 694.00 | 126 694.00 |
CO Grand total (0 to V) | 337 578.00 | 195 555.00 | 142 023.00 | 337 578.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DB Share, merger, contribution premiums, etc. | 115 000.00 | 115 000.00 | | 115 000.00 |
DH Retained earnings | -246 514.00 | -227 368.00 | | -246 514.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 005.00 | -19 145.00 | | -9 005.00 |
DL TOTAL (I) | -40 519.00 | -31 514.00 | | -40 519.00 |
DU Loans and Debts from Credit Institutions (3) | 36 735.00 | 36 521.00 | | 36 735.00 |
DV Miscellaneous Loans and Financial Debts (4) | 58 040.00 | 58 040.00 | | 58 040.00 |
DX Trade payables and related accounts | 10 033.00 | 10 033.00 | | 10 033.00 |
DY Tax and social security liabilities | 56 996.00 | 56 996.00 | | 56 996.00 |
EA Other liabilities | 20 738.00 | 20 197.00 | | 20 738.00 |
EC TOTAL (IV) | 182 542.00 | 181 787.00 | | 182 542.00 |
EE Grand total (I to V) | 142 023.00 | 150 273.00 | | 142 023.00 |
EG Accrued income and payables due within one year | 182 542.00 | 181 787.00 | | 182 542.00 |
EI Including equity loans | 58 040.00 | | | 58 040.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | | |
FJ Net sales | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 593.00 | |
FX Taxes, duties, and similar payments | | | | |
GB Operating Expenses - Provisions | | | 8 372.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 8 965.00 | |
GG - OPERATING RESULT (I - II) | | | -8 965.00 | |
GU Total financial expenses (VI) | | | 40.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -40.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 005.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 82 983.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 005.00 | 102 128.00 | | 9 005.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 005.00 | -19 145.00 | | -9 005.00 |
| |
| 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 | 210 885.00 | | | 210 885.00 |
I4 DECREASES Grand Total | | | 210 885.00 | |
IO DECREASES Total including other intangible assets | | | 17 261.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 193 623.00 | |
KD ACQUISITIONS Total including other intangible assets | 17 261.00 | | | 17 261.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 193 623.00 | | | 193 623.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 187 183.00 | 8 372.00 | 195 555.00 | 187 183.00 |
PE DEPRECIATION Total including other intangible assets | 7 031.00 | 235.00 | 7 266.00 | 7 031.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 180 152.00 | 8 137.00 | 188 289.00 | 180 152.00 |
| |
| 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 | 10 033.00 | 10 033.00 | | 10 033.00 |
8D Social Security and Other Social Organizations | 56 996.00 | 56 996.00 | | 56 996.00 |
8K Other liabilities (including liabilities related to repo transactions) | 20 738.00 | 20 738.00 | | 20 738.00 |
UX Other trade receivables | 15 806.00 | 15 806.00 | | 15 806.00 |
VG Loans with a maturity of up to one year at origin | 36 735.00 | 36 735.00 | | 36 735.00 |
VI Group and Associates | 58 040.00 | 58 040.00 | | 58 040.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 87 511.00 | 87 511.00 | | 87 511.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 103 317.00 | 103 317.00 | | 103 317.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 182 542.00 | 182 542.00 | | 182 542.00 |
