| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 330 056.00 | | 330 056.00 | 330 056.00 |
BD Other fixed assets | 500.00 | | 500.00 | 500.00 |
BJ TOTAL (I) | 1 092 176.00 | | 1 092 176.00 | 1 092 176.00 |
BX Customers and related accounts | 18 800.00 | | 18 800.00 | 18 800.00 |
BZ Other receivables | 318 895.00 | | 318 895.00 | 318 895.00 |
CF Cash and cash equivalents | 11 939.00 | | 11 939.00 | 11 939.00 |
CJ TOTAL (II) | 349 634.00 | | 349 634.00 | 349 634.00 |
CO Grand total (0 to V) | 1 441 810.00 | | 1 441 810.00 | 1 441 810.00 |
CU Other investments | 761 620.00 | | 761 620.00 | 761 620.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 57 430.00 | 3 364.00 | | 57 430.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 45 512.00 | 54 066.00 | | 45 512.00 |
DL TOTAL (I) | 113 942.00 | 68 430.00 | | 113 942.00 |
DS Convertible Bond Issues | 435.00 | 500.00 | | 435.00 |
DU Loans and Debts from Credit Institutions (3) | 452 371.00 | 511 842.00 | | 452 371.00 |
DV Miscellaneous Loans and Financial Debts (4) | 797 825.00 | 702 512.00 | | 797 825.00 |
DX Trade payables and related accounts | 42 487.00 | 76 665.00 | | 42 487.00 |
DY Tax and social security liabilities | 34 751.00 | 40 886.00 | | 34 751.00 |
EC TOTAL (IV) | 1 327 869.00 | 1 332 405.00 | | 1 327 869.00 |
EE Grand total (I to V) | 1 441 810.00 | 1 400 835.00 | | 1 441 810.00 |
EG Accrued income and payables due within one year | 940 795.00 | 880 079.00 | | 940 795.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 146 000.00 | | 146 000.00 | 146 000.00 |
FJ Net sales | 146 000.00 | | 146 000.00 | 146 000.00 |
FR Total operating income (I) | | | 146 000.00 | |
FW Other purchases and external expenses | | | 26 718.00 | |
FX Taxes, duties, and similar payments | | | 1 124.00 | |
FY Salaries and Wages | | | 44 865.00 | |
FZ Social Security Contributions | | | 18 195.00 | |
GF Total Operating Expenses (II) | | | 90 901.00 | |
GG - OPERATING RESULT (I - II) | | | 55 099.00 | |
GL Other interest and similar income | | | 6 221.00 | |
GP Total financial income (V) | | | 6 221.00 | |
GR Interest and similar expenses | | | 15 808.00 | |
GU Total financial expenses (VI) | | | 15 808.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -9 587.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 45 512.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 286.00 | | |
HD Total exceptional income (VII) | | 286.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 286.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 152 221.00 | 155 364.00 | | 152 221.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 106 709.00 | 101 298.00 | | 106 709.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 45 512.00 | 54 066.00 | | 45 512.00 |
| |
| 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 | 1 059 210.00 | | 32 966.00 | 1 059 210.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 092 176.00 | |
I4 DECREASES Grand Total | | | 1 092 176.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 059 210.00 | | 32 966.00 | 1 059 210.00 |
| |
| 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 | 435.00 | 435.00 | | 435.00 |
8B Suppliers and Related Accounts | 42 487.00 | 42 487.00 | | 42 487.00 |
8C Staff and Related Accounts | 2 353.00 | 2 353.00 | | 2 353.00 |
8D Social Security and Other Social Organizations | 7 099.00 | 7 099.00 | | 7 099.00 |
UL Receivables related to investments | 330 056.00 | | | 330 056.00 |
UX Other trade receivables | 18 800.00 | | | 18 800.00 |
VB VAT | 7 131.00 | | | 7 131.00 |
VC Group and associates | 309 211.00 | | | 309 211.00 |
VG Loans with a maturity of up to one year at origin | 452 371.00 | 65 292.00 | 319 823.00 | 452 371.00 |
VI Group and Associates | 797 825.00 | 797 825.00 | | 797 825.00 |
VK Loans repaid during the year | 58 188.00 | | | 58 188.00 |
VQ Other Taxes, Duties, and Similar Debts | 599.00 | 599.00 | | 599.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 554.00 | | | 2 554.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 667 752.00 | 337 696.00 | 330 056.00 | 667 752.00 |
VW VAT | 24 700.00 | 24 700.00 | | 24 700.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 327 869.00 | 940 790.00 | 319 823.00 | 1 327 869.00 |
