| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 931.00 | 2 598.00 | 1 333.00 | 3 931.00 |
BJ TOTAL (I) | 110 459.00 | 2 598.00 | 107 861.00 | 110 459.00 |
BX Customers and related accounts | 61 317.00 | | 61 317.00 | 61 317.00 |
BZ Other receivables | 253 444.00 | | 253 444.00 | 253 444.00 |
CF Cash and cash equivalents | 8 698.00 | | 8 698.00 | 8 698.00 |
CJ TOTAL (II) | 323 459.00 | | 323 459.00 | 323 459.00 |
CO Grand total (0 to V) | 433 918.00 | 2 598.00 | 431 320.00 | 433 918.00 |
CU Other investments | 106 528.00 | | 106 528.00 | 106 528.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 18 879.00 | 8 350.00 | | 18 879.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 497.00 | 10 529.00 | | 8 497.00 |
DK Regulated provisions | 3 230.00 | 2 474.00 | | 3 230.00 |
DL TOTAL (I) | 41 605.00 | 32 353.00 | | 41 605.00 |
DU Loans and Debts from Credit Institutions (3) | 1 562.00 | 3 398.00 | | 1 562.00 |
DV Miscellaneous Loans and Financial Debts (4) | 355 010.00 | 343 292.00 | | 355 010.00 |
DX Trade payables and related accounts | 19 944.00 | 24 623.00 | | 19 944.00 |
DY Tax and social security liabilities | 12 589.00 | 10 172.00 | | 12 589.00 |
EA Other liabilities | 609.00 | 12 941.00 | | 609.00 |
EC TOTAL (IV) | 389 715.00 | 394 427.00 | | 389 715.00 |
EE Grand total (I to V) | 431 320.00 | 426 779.00 | | 431 320.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 46 317.00 | |
FJ Net sales | | | 46 317.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 46 319.00 | |
FW Other purchases and external expenses | | | 34 979.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 21.00 | |
GF Total Operating Expenses (II) | | | 35 075.00 | |
GG - OPERATING RESULT (I - II) | | | 11 243.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 500.00 | |
GL Other interest and similar income | | | 6 409.00 | |
GP Total financial income (V) | | | 8 909.00 | |
GR Interest and similar expenses | | | 9 820.00 | |
GU Total financial expenses (VI) | | | 9 820.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -910.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 332.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 3 666.00 | | |
HD Total exceptional income (VII) | | 3 666.00 | | |
HE Exceptional expenses on management operations | | 3 583.00 | | |
HG Exceptional depreciation and provisions | 756.00 | 756.00 | | 756.00 |
HH Total exceptional expenses (VIII) | 756.00 | 4 339.00 | | 756.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -756.00 | -673.00 | | -756.00 |
HK Income tax | 1 080.00 | 1 271.00 | | 1 080.00 |
HL TOTAL REVENUE (I + III + V + VII) | 55 229.00 | 58 434.00 | | 55 229.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 46 732.00 | 47 905.00 | | 46 732.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 496.00 | 10 528.00 | | 8 496.00 |
| |
| 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 | 110 459.00 | | | 110 459.00 |
I3 DECREASES Total Financial Fixed Assets | | | 106 528.00 | |
I4 DECREASES Grand Total | | | 110 459.00 | |
IO DECREASES Total including other intangible assets | | | 3 931.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 931.00 | | | 3 931.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 106 528.00 | | | 106 528.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 598.00 | | | 2 598.00 |
PE DEPRECIATION Total including other intangible assets | 2 598.00 | | | 2 598.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 2 474.00 | 756.00 | | 2 474.00 |
7C Grand total | 2 474.00 | 756.00 | | 2 474.00 |
UJ - Exceptional | | 756.00 | | |
| |
| 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 | 19 944.00 | 19 944.00 | | 19 944.00 |
8E Income Taxes | 1 080.00 | 1 080.00 | | 1 080.00 |
8K Other liabilities (including liabilities related to repo transactions) | 609.00 | 609.00 | | 609.00 |
UX Other trade receivables | 61 317.00 | | | 61 317.00 |
VB VAT | 5 557.00 | | | 5 557.00 |
VC Group and associates | 245 226.00 | | | 245 226.00 |
VG Loans with a maturity of up to one year at origin | 1 562.00 | 1 562.00 | | 1 562.00 |
VI Group and Associates | 355 010.00 | 355 010.00 | | 355 010.00 |
VJ Loans taken out during the year | 46.00 | | | 46.00 |
VK Loans repaid during the year | 1 882.00 | | | 1 882.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 661.00 | | | 2 661.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 314 761.00 | 314 761.00 | | 314 761.00 |
VW VAT | 11 509.00 | 11 509.00 | | 11 509.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 389 715.00 | 389 715.00 | | 389 715.00 |
