| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 18 550.00 | | 18 550.00 | 18 550.00 |
BJ TOTAL (I) | 7 301 980.00 | 51 861.00 | 7 250 119.00 | 7 301 980.00 |
BX Customers and related accounts | 9 840.00 | | 9 840.00 | 9 840.00 |
BZ Other receivables | 4 159 716.00 | | 4 159 716.00 | 4 159 716.00 |
CD Marketable securities | 156 635.00 | | 156 635.00 | 156 635.00 |
CF Cash and cash equivalents | 112 149.00 | | 112 149.00 | 112 149.00 |
CJ TOTAL (II) | 4 438 339.00 | | 4 438 339.00 | 4 438 339.00 |
CO Grand total (0 to V) | 11 740 320.00 | 51 861.00 | 11 688 459.00 | 11 740 320.00 |
CU Other investments | 7 283 430.00 | 51 861.00 | 7 231 569.00 | 7 283 430.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 21 210.00 | 21 210.00 | | 21 210.00 |
DB Share, merger, contribution premiums, etc. | 1 216 436.00 | 1 216 436.00 | | 1 216 436.00 |
DD Legal reserve (1) | 2 121.00 | 2 121.00 | | 2 121.00 |
DE Statutory or contractual reserves | 493 044.00 | 575 580.00 | | 493 044.00 |
DH Retained earnings | 8 967 570.00 | 8 967 570.00 | | 8 967 570.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 927 496.00 | 570 294.00 | | 927 496.00 |
DL TOTAL (I) | 11 627 877.00 | 11 353 211.00 | | 11 627 877.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19 990.00 | 520 013.00 | | 19 990.00 |
DX Trade payables and related accounts | 9 475.00 | 10 051.00 | | 9 475.00 |
DY Tax and social security liabilities | 31 116.00 | 24 720.00 | | 31 116.00 |
EC TOTAL (IV) | 60 582.00 | 554 784.00 | | 60 582.00 |
EE Grand total (I to V) | 11 688 459.00 | 11 907 996.00 | | 11 688 459.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 78 570.00 | | 78 570.00 | 78 570.00 |
FJ Net sales | 78 570.00 | | 78 570.00 | 78 570.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 150.00 | |
FR Total operating income (I) | | | 78 720.00 | |
FW Other purchases and external expenses | | | 6 924.00 | |
FX Taxes, duties, and similar payments | | | 1 546.00 | |
FY Salaries and Wages | | | 50 974.00 | |
FZ Social Security Contributions | | | 23 394.00 | |
GF Total Operating Expenses (II) | | | 82 839.00 | |
GG - OPERATING RESULT (I - II) | | | -4 119.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 963 697.00 | |
GK Income from other securities and fixed asset receivables | | | 21 996.00 | |
GP Total financial income (V) | | | 985 693.00 | |
GR Interest and similar expenses | | | 6 309.00 | |
GU Total financial expenses (VI) | | | 6 309.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 979 384.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 975 266.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 2.00 | 1.00 | | 2.00 |
HD Total exceptional income (VII) | 2.00 | 1.00 | | 2.00 |
HF Exceptional expenses on capital transactions | 1.00 | 1.00 | | 1.00 |
HH Total exceptional expenses (VIII) | 1.00 | 1.00 | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1.00 | | | 1.00 |
HK Income tax | 47 771.00 | 39 523.00 | | 47 771.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 064 415.00 | 712 072.00 | | 1 064 415.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 136 919.00 | 141 778.00 | | 136 919.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 927 496.00 | 570 294.00 | | 927 496.00 |
| |
| 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 | 7 305 850.00 | | | 7 305 850.00 |
I3 DECREASES Total Financial Fixed Assets | | 3 870.00 | 7 301 980.00 | |
I4 DECREASES Grand Total | | 3 870.00 | 7 301 980.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 305 850.00 | | | 7 305 850.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 73 857.00 | | 21 996.00 | 73 857.00 |
7C Grand total | 73 857.00 | | 21 996.00 | 73 857.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | | 21 996.00 | |
| |
| 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 | 9 475.00 | 9 475.00 | | 9 475.00 |
8C Staff and Related Accounts | 12 528.00 | 12 528.00 | | 12 528.00 |
8D Social Security and Other Social Organizations | 16 429.00 | 16 429.00 | | 16 429.00 |
8E Income Taxes | 1 098.00 | 1 098.00 | | 1 098.00 |
UP Loans | 18 550.00 | 3 870.00 | | 18 550.00 |
UX Other trade receivables | 9 840.00 | | | 9 840.00 |
VB VAT | 1 580.00 | | | 1 580.00 |
VC Group and associates | 4 114 386.00 | | | 4 114 386.00 |
VI Group and Associates | 19 990.00 | 19 990.00 | | 19 990.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 43 750.00 | | | 43 750.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 188 106.00 | 4 173 426.00 | 14 680.00 | 4 188 106.00 |
VW VAT | 1 061.00 | 1 061.00 | | 1 061.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 60 582.00 | 60 582.00 | | 60 582.00 |
