| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 7 221.00 | 7 221.00 | | 7 221.00 |
AT Other tangible assets | 27 020.00 | 23 677.00 | 3 343.00 | 27 020.00 |
BH Other financial assets | 30 127.00 | | 30 127.00 | 30 127.00 |
BJ TOTAL (I) | 1 648 904.00 | 1 130 058.00 | 518 846.00 | 1 648 904.00 |
BX Customers and related accounts | 369 391.00 | | 369 391.00 | 369 391.00 |
BZ Other receivables | 123 004.00 | 3 461.00 | 119 543.00 | 123 004.00 |
CF Cash and cash equivalents | 43 234.00 | | 43 234.00 | 43 234.00 |
CH Prepaid expenses | 512.00 | | 512.00 | 512.00 |
CJ TOTAL (II) | 536 141.00 | 3 461.00 | 532 680.00 | 536 141.00 |
CO Grand total (0 to V) | 2 185 044.00 | 1 133 519.00 | 1 051 525.00 | 2 185 044.00 |
CU Other investments | 1 584 535.00 | 1 099 160.00 | 485 375.00 | 1 584 535.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 377 660.00 | 377 660.00 | | 377 660.00 |
DD Legal reserve (1) | 11 053.00 | 11 053.00 | | 11 053.00 |
DG Other reserves | 555.00 | 555.00 | | 555.00 |
DH Retained earnings | -1 555 733.00 | -117 078.00 | | -1 555 733.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 435 184.00 | -1 438 655.00 | | 435 184.00 |
DL TOTAL (I) | -731 282.00 | -1 166 465.00 | | -731 282.00 |
DU Loans and Debts from Credit Institutions (3) | 530 728.00 | 566 252.00 | | 530 728.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 020 211.00 | 863 861.00 | | 1 020 211.00 |
DX Trade payables and related accounts | 61 907.00 | 39 875.00 | | 61 907.00 |
DY Tax and social security liabilities | 152 520.00 | 152 904.00 | | 152 520.00 |
DZ Fixed asset liabilities and related accounts | | 73 500.00 | | |
EA Other liabilities | 17 440.00 | 21 549.00 | | 17 440.00 |
EC TOTAL (IV) | 1 782 807.00 | 1 717 941.00 | | 1 782 807.00 |
EE Grand total (I to V) | 1 051 525.00 | 551 476.00 | | 1 051 525.00 |
EI Including equity loans | 1 020 211.00 | | | 1 020 211.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 494 402.00 | | 494 402.00 | 494 402.00 |
FJ Net sales | 494 402.00 | | 494 402.00 | 494 402.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 9 812.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 504 214.00 | |
FW Other purchases and external expenses | | | 214 514.00 | |
FX Taxes, duties, and similar payments | | | 6 167.00 | |
FY Salaries and Wages | | | 156 266.00 | |
FZ Social Security Contributions | | | 67 365.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 224.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 446 543.00 | |
GG - OPERATING RESULT (I - II) | | | 57 671.00 | |
GL Other interest and similar income | | | 3 428.00 | |
GM Reversals of provisions and transfers of expenses | | | 400 000.00 | |
GP Total financial income (V) | | | 403 428.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 31 325.00 | |
GU Total financial expenses (VI) | | | 31 325.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 372 103.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 429 774.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 35 487.00 | | | 35 487.00 |
HH Total exceptional expenses (VIII) | 35 487.00 | | | 35 487.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -35 487.00 | | | -35 487.00 |
HK Income tax | -40 897.00 | | | -40 897.00 |
HL TOTAL REVENUE (I + III + V + VII) | 907 642.00 | 603 107.00 | | 907 642.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 472 458.00 | 2 041 762.00 | | 472 458.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 435 184.00 | -1 438 655.00 | | 435 184.00 |
| |
| 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 | 1 643 904.00 | | 5 000.00 | 1 643 904.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 614 662.00 | |
I4 DECREASES Grand Total | | | 1 648 904.00 | |
IO DECREASES Total including other intangible assets | | | 7 221.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 27 020.00 | |
KD ACQUISITIONS Total including other intangible assets | 7 221.00 | | | 7 221.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 27 020.00 | | | 27 020.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 609 662.00 | | 5 000.00 | 1 609 662.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 28 674.00 | 2 224.00 | | 28 674.00 |
PE DEPRECIATION Total including other intangible assets | 7 221.00 | | | 7 221.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 21 453.00 | 2 224.00 | | 21 453.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 3 461.00 | | | 3 461.00 |
7B Total provisions for depreciation | 1 502 621.00 | | 400 000.00 | 1 502 621.00 |
7C Grand total | 1 502 621.00 | | 400 000.00 | 1 502 621.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | | 400 000.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 3 584.00 | 3 584.00 | | 3 584.00 |
8B Suppliers and Related Accounts | 61 907.00 | 61 907.00 | | 61 907.00 |
8C Staff and Related Accounts | 31 301.00 | 31 301.00 | | 31 301.00 |
8D Social Security and Other Social Organizations | 33 974.00 | 33 974.00 | | 33 974.00 |
8K Other liabilities (including liabilities related to repo transactions) | 17 440.00 | 17 440.00 | | 17 440.00 |
UT Other financial assets | 30 127.00 | 30 127.00 | | 30 127.00 |
UX Other trade receivables | 369 391.00 | | | 369 391.00 |
VB VAT | 12 801.00 | | | 12 801.00 |
VC Group and associates | 66 046.00 | | | 66 046.00 |
VG Loans with a maturity of up to one year at origin | 1 130.00 | 1 130.00 | | 1 130.00 |
VH Loans with a maturity of more than one year at origin | 529 598.00 | 23 323.00 | 506 275.00 | 529 598.00 |
VI Group and Associates | 1 016 627.00 | 1 016 627.00 | | 1 016 627.00 |
VM Income taxes | 43 317.00 | | | 43 317.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 596.00 | 4 596.00 | | 4 596.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 840.00 | | | 840.00 |
VS Prepaid expenses | 512.00 | | | 512.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 523 034.00 | 523 034.00 | | 523 034.00 |
VW VAT | 82 649.00 | 82 649.00 | | 82 649.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 782 806.00 | 1 276 532.00 | 506 275.00 | 1 782 806.00 |
