| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 224.00 | 224.00 | | 224.00 |
AF Concessions, Patents and Similar Rights | 1 130.00 | 989.00 | 141.00 | 1 130.00 |
AR Technical installations, industrial equipment and tools | 30 000.00 | 7 000.00 | 23 000.00 | 30 000.00 |
AT Other tangible assets | 18 750.00 | 14 219.00 | 4 531.00 | 18 750.00 |
BB Receivables related to investments | 980 367.00 | | 980 367.00 | 980 367.00 |
BD Other fixed assets | 3 584.00 | | 3 584.00 | 3 584.00 |
BJ TOTAL (I) | 1 092 312.00 | 22 432.00 | 1 069 880.00 | 1 092 312.00 |
BX Customers and related accounts | 173 400.00 | | 173 400.00 | 173 400.00 |
BZ Other receivables | 18 781.00 | | 18 781.00 | 18 781.00 |
CF Cash and cash equivalents | 273.00 | | 273.00 | 273.00 |
CH Prepaid expenses | 320.00 | | 320.00 | 320.00 |
CJ TOTAL (II) | 192 774.00 | | 192 774.00 | 192 774.00 |
CO Grand total (0 to V) | 1 285 085.00 | 22 432.00 | 1 262 653.00 | 1 285 085.00 |
CP Shares due in less than one year | 980 366.00 | | | 980 366.00 |
CU Other investments | 58 257.00 | | 58 257.00 | 58 257.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 90 000.00 | 90 000.00 | | 90 000.00 |
DD Legal reserve (1) | 9 000.00 | 9 000.00 | | 9 000.00 |
DH Retained earnings | 430 274.00 | 303 619.00 | | 430 274.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 79 993.00 | 126 655.00 | | 79 993.00 |
DL TOTAL (I) | 609 267.00 | 529 274.00 | | 609 267.00 |
DP Provisions for Risks | 75 000.00 | | | 75 000.00 |
DR TOTAL (IV) | 75 000.00 | | | 75 000.00 |
DU Loans and Debts from Credit Institutions (3) | 115 909.00 | 67 371.00 | | 115 909.00 |
DV Miscellaneous Loans and Financial Debts (4) | 124 497.00 | 49 595.00 | | 124 497.00 |
DX Trade payables and related accounts | 2 039.00 | 21 120.00 | | 2 039.00 |
DY Tax and social security liabilities | 235 942.00 | 170 666.00 | | 235 942.00 |
EA Other liabilities | 100 000.00 | | | 100 000.00 |
EC TOTAL (IV) | 578 387.00 | 308 752.00 | | 578 387.00 |
EE Grand total (I to V) | 1 262 654.00 | 838 026.00 | | 1 262 654.00 |
EG Accrued income and payables due within one year | 506 855.00 | 298 377.00 | | 506 855.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 14 611.00 | 43 461.00 | | 14 611.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 279 500.00 | | 279 500.00 | 279 500.00 |
FJ Net sales | 279 500.00 | | 279 500.00 | 279 500.00 |
FQ Other income | | | 1 115.00 | |
FR Total operating income (I) | | | 280 615.00 | |
FW Other purchases and external expenses | | | 43 936.00 | |
FX Taxes, duties, and similar payments | | | 5 233.00 | |
FY Salaries and Wages | | | 30 000.00 | |
FZ Social Security Contributions | | | 25 448.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 372.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 75 000.00 | |
GE Other Expenses | | | 402.00 | |
GF Total Operating Expenses (II) | | | 187 390.00 | |
GG - OPERATING RESULT (I - II) | | | 93 225.00 | |
GH Attributed profit or transferred loss (III) | | | 32 038.00 | |
GI Supported loss or transferred profit (IV) | | | 6 921.00 | |
GR Interest and similar expenses | | | 5 638.00 | |
GU Total financial expenses (VI) | | | 5 638.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 638.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 112 704.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 25 448.00 | 29 025.00 | | 25 448.00 |
HE Exceptional expenses on management operations | 850.00 | 2.00 | | 850.00 |
HF Exceptional expenses on capital transactions | 1 159.00 | | | 1 159.00 |
HH Total exceptional expenses (VIII) | 2 009.00 | 2.00 | | 2 009.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 009.00 | -2.00 | | -2 009.00 |
HK Income tax | 30 702.00 | 52 573.00 | | 30 702.00 |
HL TOTAL REVENUE (I + III + V + VII) | 312 653.00 | 333 743.00 | | 312 653.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 232 660.00 | 207 089.00 | | 232 660.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 79 993.00 | 126 655.00 | | 79 993.00 |
HP References: Equipment leasing | 8 338.00 | 6 686.00 | | 8 338.00 |
| |
| 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 | 829 606.00 | | 554 695.00 | 829 606.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 224.00 | | | 224.00 |
I3 DECREASES Total Financial Fixed Assets | | 287 353.00 | 1 042 207.00 | |
I4 DECREASES Grand Total | | 291 989.00 | 1 092 311.00 | |
IN DECREASES Start-up, development, or research expenses | | | 224.00 | |
IO DECREASES Total including other intangible assets | | | 1 130.00 | |
IY DECREASES Total Tangible Fixed Assets | | 4 636.00 | 48 750.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 130.00 | | | 1 130.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 53 386.00 | | | 53 386.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 774 866.00 | | 554 695.00 | 774 866.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 18 537.00 | 7 372.00 | 3 477.00 | 18 537.00 |
CY DEPRECIATION Start-up, development, or research expenses | 224.00 | | | 224.00 |
PE DEPRECIATION Total including other intangible assets | 424.00 | 565.00 | | 424.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 17 889.00 | 6 807.00 | 3 477.00 | 17 889.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | | 75 000.00 | | |
7C Grand total | | 75 000.00 | | |
UE of which provisions and reversals: - Operating | | 75 000.00 | | |
| |
| 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 | 2 039.00 | 2 039.00 | | 2 039.00 |
8D Social Security and Other Social Organizations | 8 663.00 | 8 663.00 | | 8 663.00 |
8E Income Taxes | 57 275.00 | 57 275.00 | | 57 275.00 |
8K Other liabilities (including liabilities related to repo transactions) | 100 000.00 | 100 000.00 | | 100 000.00 |
UL Receivables related to investments | 980 367.00 | 980 367.00 | | 980 367.00 |
UX Other trade receivables | 173 400.00 | | | 173 400.00 |
UZ Social Security, other social security organizations | 2 268.00 | | | 2 268.00 |
VB VAT | 1 364.00 | | | 1 364.00 |
VC Group and associates | 15 149.00 | | | 15 149.00 |
VG Loans with a maturity of up to one year at origin | 15 759.00 | 15 759.00 | | 15 759.00 |
VH Loans with a maturity of more than one year at origin | 100 151.00 | 28 619.00 | 71 532.00 | 100 151.00 |
VI Group and Associates | 244 509.00 | 244 509.00 | | 244 509.00 |
VJ Loans taken out during the year | 98 451.00 | | | 98 451.00 |
VK Loans repaid during the year | 21 240.00 | | | 21 240.00 |
VQ Other Taxes, Duties, and Similar Debts | 625.00 | 625.00 | | 625.00 |
VS Prepaid expenses | 320.00 | | | 320.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 172 868.00 | 1 172 868.00 | | 1 172 868.00 |
VW VAT | 49 366.00 | 49 366.00 | | 49 366.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 578 387.00 | 506 855.00 | 71 532.00 | 578 387.00 |
| |
| 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 | 4 320.00 | 4 452.00 | | 4 320.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 18 152.00 | 39 208.00 | | 18 152.00 |
ST Other accounts | 12 646.00 | 12 017.00 | | 12 646.00 |
XQ Rental, rental and co-ownership charges | 13 138.00 | 11 486.00 | | 13 138.00 |
YW Business tax | 913.00 | 218.00 | | 913.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 233.00 | 5 429.00 | | 5 233.00 |
YY Amount of VAT collected | 55 900.00 | 31 900.00 | | 55 900.00 |
YZ Total deductible VAT on goods and services | 7 053.00 | 9 253.00 | | 7 053.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 43 936.00 | 62 711.00 | | 43 936.00 |
