| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 250.00 | 2 250.00 | | 2 250.00 |
BH Other financial assets | 20 926.00 | | 20 926.00 | 20 926.00 |
BJ TOTAL (I) | 1 630 471.00 | 2 250.00 | 1 628 221.00 | 1 630 471.00 |
BV Advances and down payments on orders | 1 000.00 | | 1 000.00 | 1 000.00 |
BX Customers and related accounts | 108 000.00 | | 108 000.00 | 108 000.00 |
BZ Other receivables | 153 451.00 | | 153 451.00 | 153 451.00 |
CF Cash and cash equivalents | 104 935.00 | | 104 935.00 | 104 935.00 |
CH Prepaid expenses | 2 167.00 | | 2 167.00 | 2 167.00 |
CJ TOTAL (II) | 369 552.00 | | 369 552.00 | 369 552.00 |
CO Grand total (0 to V) | 2 001 971.00 | 2 250.00 | 1 999 721.00 | 2 001 971.00 |
CU Other investments | 1 607 295.00 | | 1 607 295.00 | 1 607 295.00 |
CW Deferred expenses or loan issuance costs | 1 948.00 | | 1 948.00 | 1 948.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 210 000.00 | | | 210 000.00 |
DD Legal reserve (1) | 26 000.00 | | | 26 000.00 |
DG Other reserves | 752 694.00 | | | 752 694.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 263 681.00 | | | 263 681.00 |
DK Regulated provisions | 21 083.00 | | | 21 083.00 |
DL TOTAL (I) | 1 273 458.00 | | | 1 273 458.00 |
DS Convertible Bond Issues | 87 500.00 | | | 87 500.00 |
DU Loans and Debts from Credit Institutions (3) | 497 743.00 | | | 497 743.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 356.00 | | | 20 356.00 |
DX Trade payables and related accounts | 8 406.00 | | | 8 406.00 |
DY Tax and social security liabilities | 112 258.00 | | | 112 258.00 |
EC TOTAL (IV) | 726 263.00 | | | 726 263.00 |
EE Grand total (I to V) | 1 999 721.00 | | | 1 999 721.00 |
EG Accrued income and payables due within one year | 272 214.00 | | | 272 214.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 570 000.00 | | 570 000.00 | 570 000.00 |
FJ Net sales | 570 000.00 | | 570 000.00 | 570 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 200.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 571 203.00 | |
FW Other purchases and external expenses | | | 39 395.00 | |
FX Taxes, duties, and similar payments | | | 12 321.00 | |
FY Salaries and Wages | | | 315 608.00 | |
FZ Social Security Contributions | | | 153 758.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 337.00 | |
GE Other Expenses | | | 16.00 | |
GF Total Operating Expenses (II) | | | 523 435.00 | |
GG - OPERATING RESULT (I - II) | | | 47 768.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 230 000.00 | |
GL Other interest and similar income | | | 7 097.00 | |
GP Total financial income (V) | | | 237 097.00 | |
GR Interest and similar expenses | | | 15 317.00 | |
GU Total financial expenses (VI) | | | 15 317.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 221 780.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 269 548.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 200.00 | | | 1 200.00 |
HA Exceptional income from management transactions | 10 187.00 | | | 10 187.00 |
HD Total exceptional income (VII) | 10 187.00 | | | 10 187.00 |
HE Exceptional expenses on management operations | 881.00 | | | 881.00 |
HG Exceptional depreciation and provisions | 70.00 | | | 70.00 |
HH Total exceptional expenses (VIII) | 951.00 | | | 951.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 9 236.00 | | | 9 236.00 |
HJ Employee participation in company results | 3 898.00 | | | 3 898.00 |
HK Income tax | 11 205.00 | | | 11 205.00 |
HL TOTAL REVENUE (I + III + V + VII) | 818 487.00 | | | 818 487.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 554 806.00 | | | 554 806.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 263 681.00 | | | 263 681.00 |
| |
| 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 | 1 629 737.00 | | 734.00 | 1 629 737.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 628 221.00 | |
I4 DECREASES Grand Total | | | 1 630 471.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 250.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 250.00 | | | 2 250.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 627 487.00 | | 734.00 | 1 627 487.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 250.00 | | | 2 250.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 250.00 | | | 2 250.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 21 013.00 | 70.00 | | 21 013.00 |
7C Grand total | 21 013.00 | 70.00 | | 21 013.00 |
UJ - Exceptional | | 70.00 | | |
| |
| 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 | 87 500.00 | 25 000.00 | 62 500.00 | 87 500.00 |
8B Suppliers and Related Accounts | 8 406.00 | 8 406.00 | | 8 406.00 |
8C Staff and Related Accounts | 14 103.00 | 14 103.00 | | 14 103.00 |
8D Social Security and Other Social Organizations | 55 810.00 | 55 810.00 | | 55 810.00 |
8E Income Taxes | 8 623.00 | 8 623.00 | | 8 623.00 |
UT Other financial assets | 20 926.00 | | | 20 926.00 |
UX Other trade receivables | 108 000.00 | | | 108 000.00 |
UZ Social Security, other social security organizations | 1 435.00 | | | 1 435.00 |
VB VAT | 1 222.00 | | | 1 222.00 |
VC Group and associates | 140 607.00 | | | 140 607.00 |
VH Loans with a maturity of more than one year at origin | 497 743.00 | 106 194.00 | 391 549.00 | 497 743.00 |
VI Group and Associates | 20 356.00 | 20 356.00 | | 20 356.00 |
VJ Loans taken out during the year | 335 000.00 | | | 335 000.00 |
VK Loans repaid during the year | 188 998.00 | | | 188 998.00 |
VP Miscellaneous | 10 187.00 | | | 10 187.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 851.00 | 4 851.00 | | 4 851.00 |
VS Prepaid expenses | 2 167.00 | | | 2 167.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 284 543.00 | 263 617.00 | 20 926.00 | 284 543.00 |
VW VAT | 28 871.00 | 28 871.00 | | 28 871.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 726 263.00 | 272 214.00 | 454 049.00 | 726 263.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 10 094.00 | | | 10 094.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 11 528.00 | | | 11 528.00 |
ST Other accounts | 24 273.00 | | | 24 273.00 |
XQ Rental, rental and co-ownership charges | 3 593.00 | | | 3 593.00 |
YP Average staff number | 3.00 | | | 3.00 |
YW Business tax | 2 227.00 | | | 2 227.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 12 321.00 | | | 12 321.00 |
YY Amount of VAT collected | 114 000.00 | | | 114 000.00 |
YZ Total deductible VAT on goods and services | 3 695.00 | | | 3 695.00 |
ZE Dividends | 50 000.00 | | | 50 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 39 395.00 | | | 39 395.00 |
