| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 52 931.00 | 19 967.00 | 32 964.00 | 52 931.00 |
BB Receivables related to investments | 113 185.00 | | 113 185.00 | 113 185.00 |
BD Other fixed assets | 24 991.00 | 24 991.00 | | 24 991.00 |
BJ TOTAL (I) | 5 017 337.00 | 44 958.00 | 4 972 379.00 | 5 017 337.00 |
BX Customers and related accounts | 7 269.00 | | 7 269.00 | 7 269.00 |
BZ Other receivables | 31 925.00 | | 31 925.00 | 31 925.00 |
CD Marketable securities | 855 215.00 | | 855 215.00 | 855 215.00 |
CF Cash and cash equivalents | 6 333.00 | | 6 333.00 | 6 333.00 |
CJ TOTAL (II) | 900 743.00 | | 900 743.00 | 900 743.00 |
CO Grand total (0 to V) | 5 918 080.00 | 44 958.00 | 5 873 122.00 | 5 918 080.00 |
CP Shares due in less than one year | 24 991.00 | | | 24 991.00 |
CU Other investments | 4 826 230.00 | | 4 826 230.00 | 4 826 230.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 441 600.00 | | | 5 441 600.00 |
DD Legal reserve (1) | 11 942.00 | | | 11 942.00 |
DH Retained earnings | -14 006.00 | | | -14 006.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 941.00 | | | 28 941.00 |
DL TOTAL (I) | 5 468 477.00 | | | 5 468 477.00 |
DU Loans and Debts from Credit Institutions (3) | 18 437.00 | | | 18 437.00 |
DV Miscellaneous Loans and Financial Debts (4) | 124 410.00 | | | 124 410.00 |
DX Trade payables and related accounts | 37 305.00 | | | 37 305.00 |
DY Tax and social security liabilities | 35 040.00 | | | 35 040.00 |
DZ Fixed asset liabilities and related accounts | 189 453.00 | | | 189 453.00 |
EC TOTAL (IV) | 404 645.00 | | | 404 645.00 |
EE Grand total (I to V) | 5 873 122.00 | | | 5 873 122.00 |
EG Accrued income and payables due within one year | 393 602.00 | | | 393 602.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 427.00 | | | 427.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 426 633.00 | | 426 633.00 | 426 633.00 |
FJ Net sales | 426 633.00 | | 426 633.00 | 426 633.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 424.00 | |
FR Total operating income (I) | | | 432 057.00 | |
FW Other purchases and external expenses | | | 148 060.00 | |
FX Taxes, duties, and similar payments | | | 4 613.00 | |
FY Salaries and Wages | | | 125 424.00 | |
FZ Social Security Contributions | | | 57 851.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 201.00 | |
GF Total Operating Expenses (II) | | | 346 149.00 | |
GG - OPERATING RESULT (I - II) | | | 85 908.00 | |
GL Other interest and similar income | | | 13 869.00 | |
GN Positive exchange differences | | | 16 541.00 | |
GO Net income from sales of marketable securities | | | 792.00 | |
GP Total financial income (V) | | | 31 202.00 | |
GQ Financial allocations to depreciation and provisions | | | 24 991.00 | |
GR Interest and similar expenses | | | 2 916.00 | |
GS Negative differences of foreign exchange | | | 3 931.00 | |
GU Total financial expenses (VI) | | | 31 838.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -636.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 85 272.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 5 424.00 | | | 5 424.00 |
A2 TOTAL ASSETS | 57 851.00 | | | 57 851.00 |
HK Income tax | 56 331.00 | | | 56 331.00 |
HL TOTAL REVENUE (I + III + V + VII) | 463 259.00 | | | 463 259.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 434 318.00 | | | 434 318.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 28 941.00 | | | 28 941.00 |
| |
| 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 | 5 013 620.00 | | 41 315.00 | 5 013 620.00 |
I3 DECREASES Total Financial Fixed Assets | 24 991.00 | 6 317.00 | 4 964 406.00 | 24 991.00 |
I4 DECREASES Grand Total | 24 991.00 | 12 607.00 | 5 017 337.00 | 24 991.00 |
IY DECREASES Total Tangible Fixed Assets | | 6 290.00 | 52 931.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 57 802.00 | | 1 419.00 | 57 802.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 955 818.00 | | 39 896.00 | 4 955 818.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 16 055.00 | 10 201.00 | 6 290.00 | 16 055.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 16 055.00 | 10 201.00 | 6 290.00 | 16 055.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
060 Merchandise inventory | | | | |
7B Total provisions for depreciation | | 24 991.00 | | |
7C Grand total | | 24 991.00 | | |
UG - Financial | | 24 991.00 | | |
| |
| 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 | 37 305.00 | 37 305.00 | | 37 305.00 |
8C Staff and Related Accounts | 12 978.00 | 12 978.00 | | 12 978.00 |
8D Social Security and Other Social Organizations | 10 245.00 | 10 245.00 | | 10 245.00 |
8E Income Taxes | 1 110.00 | 1 110.00 | | 1 110.00 |
8J Fixed Asset Liabilities and Related Accounts | 189 453.00 | 189 453.00 | | 189 453.00 |
UL Receivables related to investments | 113 185.00 | 113 185.00 | | 113 185.00 |
UX Other trade receivables | 7 269.00 | | | 7 269.00 |
UZ Social Security, other social security organizations | 2 177.00 | | | 2 177.00 |
VB VAT | 100.00 | | | 100.00 |
VG Loans with a maturity of up to one year at origin | 427.00 | 427.00 | | 427.00 |
VH Loans with a maturity of more than one year at origin | 18 010.00 | 6 967.00 | 11 043.00 | 18 010.00 |
VI Group and Associates | 124 410.00 | 124 410.00 | | 124 410.00 |
VK Loans repaid during the year | 110 402.00 | | | 110 402.00 |
VQ Other Taxes, Duties, and Similar Debts | 833.00 | 833.00 | | 833.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 29 648.00 | | | 29 648.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 152 379.00 | 152 379.00 | | 152 379.00 |
VW VAT | 9 873.00 | 9 873.00 | | 9 873.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 404 645.00 | 393 602.00 | 11 043.00 | 404 645.00 |
