| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 297 090.00 | | 297 090.00 | 297 090.00 |
BD Other fixed assets | 500.00 | | 500.00 | 500.00 |
BJ TOTAL (I) | 1 059 210.00 | | 1 059 210.00 | 1 059 210.00 |
BX Customers and related accounts | 3 600.00 | | 3 600.00 | 3 600.00 |
BZ Other receivables | 330 969.00 | | 330 969.00 | 330 969.00 |
CF Cash and cash equivalents | 7 056.00 | | 7 056.00 | 7 056.00 |
CJ TOTAL (II) | 341 625.00 | | 341 625.00 | 341 625.00 |
CO Grand total (0 to V) | 1 400 835.00 | | 1 400 835.00 | 1 400 835.00 |
CP Shares due in less than one year | 297 090.00 | | | 297 090.00 |
CU Other investments | 761 620.00 | | 761 620.00 | 761 620.00 |
| |
| 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 |
DG Other reserves | 3 364.00 | | | 3 364.00 |
DH Retained earnings | | -48 580.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 54 066.00 | 52 944.00 | | 54 066.00 |
DL TOTAL (I) | 68 430.00 | 14 364.00 | | 68 430.00 |
DS Convertible Bond Issues | 500.00 | 638.00 | | 500.00 |
DU Loans and Debts from Credit Institutions (3) | 511 842.00 | 570 040.00 | | 511 842.00 |
DV Miscellaneous Loans and Financial Debts (4) | 702 512.00 | 687 949.00 | | 702 512.00 |
DX Trade payables and related accounts | 76 665.00 | 60 547.00 | | 76 665.00 |
DY Tax and social security liabilities | 40 886.00 | 31 003.00 | | 40 886.00 |
EC TOTAL (IV) | 1 332 405.00 | 1 350 177.00 | | 1 332 405.00 |
EE Grand total (I to V) | 1 400 835.00 | 1 364 540.00 | | 1 400 835.00 |
EG Accrued income and payables due within one year | 880 079.00 | 837 983.00 | | 880 079.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 149 000.00 | | 149 000.00 | 149 000.00 |
FJ Net sales | 149 000.00 | | 149 000.00 | 149 000.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 149 000.00 | |
FW Other purchases and external expenses | | | 26 890.00 | |
FX Taxes, duties, and similar payments | | | 1 073.00 | |
FY Salaries and Wages | | | 41 635.00 | |
FZ Social Security Contributions | | | 14 799.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 84 396.00 | |
GG - OPERATING RESULT (I - II) | | | 64 604.00 | |
GL Other interest and similar income | | | 6 078.00 | |
GP Total financial income (V) | | | 6 078.00 | |
GR Interest and similar expenses | | | 16 902.00 | |
GU Total financial expenses (VI) | | | 16 902.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -10 824.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 53 780.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 286.00 | | | 286.00 |
HD Total exceptional income (VII) | 286.00 | | | 286.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 286.00 | | | 286.00 |
HL TOTAL REVENUE (I + III + V + VII) | 155 364.00 | 160 646.00 | | 155 364.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 101 298.00 | 107 702.00 | | 101 298.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 54 066.00 | 52 944.00 | | 54 066.00 |
| |
| 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 | 1 051 347.00 | | 7 863.00 | 1 051 347.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 059 210.00 | |
I4 DECREASES Grand Total | | | 1 059 210.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 051 347.00 | | 7 863.00 | 1 051 347.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | 500.00 | 500.00 | | 500.00 |
8B Suppliers and Related Accounts | 76 665.00 | 76 665.00 | | 76 665.00 |
8C Staff and Related Accounts | 2 254.00 | 2 254.00 | | 2 254.00 |
8D Social Security and Other Social Organizations | 7 155.00 | 7 155.00 | | 7 155.00 |
UL Receivables related to investments | 297 090.00 | 297 090.00 | | 297 090.00 |
UX Other trade receivables | 3 600.00 | | | 3 600.00 |
VB VAT | 12 832.00 | | | 12 832.00 |
VC Group and associates | 313 111.00 | | | 313 111.00 |
VG Loans with a maturity of up to one year at origin | 511 842.00 | 59 516.00 | 248 493.00 | 511 842.00 |
VI Group and Associates | 702 512.00 | 702 512.00 | | 702 512.00 |
VK Loans repaid during the year | 58 188.00 | | | 58 188.00 |
VM Income taxes | 2 472.00 | | | 2 472.00 |
VQ Other Taxes, Duties, and Similar Debts | 553.00 | 553.00 | | 553.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 554.00 | | | 2 554.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 631 659.00 | 631 659.00 | 248 493.00 | 631 659.00 |
VW VAT | 30 925.00 | 30 925.00 | | 30 925.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 332 405.00 | 880 079.00 | 248 493.00 | 1 332 405.00 |
