| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 690.00 | 690.00 | | 690.00 |
AT Other tangible assets | 1 070.00 | 1 070.00 | | 1 070.00 |
BJ TOTAL (I) | 2 818 571.00 | 341 973.00 | 2 476 598.00 | 2 818 571.00 |
BX Customers and related accounts | 220 485.00 | 109 498.00 | 110 987.00 | 220 485.00 |
BZ Other receivables | 113 797.00 | | 113 797.00 | 113 797.00 |
CF Cash and cash equivalents | 10 790.00 | | 10 790.00 | 10 790.00 |
CJ TOTAL (II) | 345 071.00 | 109 498.00 | 235 573.00 | 345 071.00 |
CO Grand total (0 to V) | 3 163 642.00 | 451 471.00 | 2 712 171.00 | 3 163 642.00 |
CU Other investments | 2 816 811.00 | 340 213.00 | 2 476 598.00 | 2 816 811.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
DD Legal reserve (1) | 100 000.00 | 100 000.00 | | 100 000.00 |
DG Other reserves | 901 587.00 | 762 275.00 | | 901 587.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 39 121.00 | 139 312.00 | | 39 121.00 |
DL TOTAL (I) | 2 040 708.00 | 2 001 587.00 | | 2 040 708.00 |
DU Loans and Debts from Credit Institutions (3) | 308 167.00 | 486 304.00 | | 308 167.00 |
DV Miscellaneous Loans and Financial Debts (4) | 84.00 | 84.00 | | 84.00 |
DX Trade payables and related accounts | 326 571.00 | 310 485.00 | | 326 571.00 |
DY Tax and social security liabilities | 36 042.00 | 41 178.00 | | 36 042.00 |
EA Other liabilities | 600.00 | 600.00 | | 600.00 |
EC TOTAL (IV) | 671 463.00 | 838 650.00 | | 671 463.00 |
EE Grand total (I to V) | 2 712 171.00 | 2 840 237.00 | | 2 712 171.00 |
EG Accrued income and payables due within one year | 465 208.00 | 532 439.00 | | 465 208.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 169 955.00 | | 169 955.00 | 169 955.00 |
FJ Net sales | 169 955.00 | | 169 955.00 | 169 955.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 14 750.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 184 707.00 | |
FW Other purchases and external expenses | | | 132 270.00 | |
FX Taxes, duties, and similar payments | | | 1 969.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GC Operating Expenses - Current Assets: Provisions | | | 24 527.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 158 767.00 | |
GG - OPERATING RESULT (I - II) | | | 25 940.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 107 264.00 | |
GP Total financial income (V) | | | 107 264.00 | |
GQ Financial allocations to depreciation and provisions | | | 83 058.00 | |
GR Interest and similar expenses | | | 8 535.00 | |
GU Total financial expenses (VI) | | | 91 593.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 15 672.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 41 612.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 531.00 | | | 531.00 |
HD Total exceptional income (VII) | 531.00 | | | 531.00 |
HG Exceptional depreciation and provisions | | 17 869.00 | | |
HH Total exceptional expenses (VIII) | | 17 869.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 531.00 | -17 869.00 | | 531.00 |
HK Income tax | 3 022.00 | 14 478.00 | | 3 022.00 |
HL TOTAL REVENUE (I + III + V + VII) | 292 502.00 | 569 080.00 | | 292 502.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 253 381.00 | 429 767.00 | | 253 381.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 39 121.00 | 139 312.00 | | 39 121.00 |
| |
| 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 | 2 818 571.00 | | | 2 818 571.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 816 811.00 | |
I4 DECREASES Grand Total | | | 2 818 571.00 | |
IO DECREASES Total including other intangible assets | | | 690.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 070.00 | |
KD ACQUISITIONS Total including other intangible assets | 690.00 | | | 690.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 070.00 | | | 1 070.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 816 811.00 | | | 2 816 811.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 760.00 | | | 1 760.00 |
PE DEPRECIATION Total including other intangible assets | 690.00 | | | 690.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 070.00 | | | 1 070.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 99 721.00 | 24 527.00 | 14 750.00 | 99 721.00 |
7B Total provisions for depreciation | 356 876.00 | 107 585.00 | 14 750.00 | 356 876.00 |
7C Grand total | 356 876.00 | 107 585.00 | 14 750.00 | 356 876.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | 24 527.00 | 14 750.00 | |
UG - Financial | | 83 058.00 | | |
| |
| 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 | 326 571.00 | 326 571.00 | | 326 571.00 |
8K Other liabilities (including liabilities related to repo transactions) | 600.00 | 600.00 | | 600.00 |
UX Other trade receivables | 212 788.00 | | | 212 788.00 |
VA Doubtful or disputed receivables | 7 697.00 | | | 7 697.00 |
VB VAT | 54 333.00 | | | 54 333.00 |
VC Group and associates | 47 264.00 | | | 47 264.00 |
VG Loans with a maturity of up to one year at origin | 1 955.00 | 1 955.00 | | 1 955.00 |
VH Loans with a maturity of more than one year at origin | 306 212.00 | 99 957.00 | 206 255.00 | 306 212.00 |
VI Group and Associates | 84.00 | 84.00 | | 84.00 |
VK Loans repaid during the year | 177 162.00 | | | 177 162.00 |
VM Income taxes | 11 458.00 | | | 11 458.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 741.00 | | | 741.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 334 281.00 | 334 281.00 | | 334 281.00 |
VW VAT | 36 042.00 | 36 042.00 | | 36 042.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 671 463.00 | 465 208.00 | 206 255.00 | 671 463.00 |
