| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 7 467 479.00 | | 7 467 479.00 | 7 467 479.00 |
BJ TOTAL (I) | 8 024 373.00 | | 8 024 373.00 | 8 024 373.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 170 643.00 | | 170 643.00 | 170 643.00 |
CJ TOTAL (II) | 170 643.00 | | 170 643.00 | 170 643.00 |
CO Grand total (0 to V) | 8 195 017.00 | | 8 195 017.00 | 8 195 017.00 |
CU Other investments | 556 894.00 | | 556 894.00 | 556 894.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 108 304.00 | 1 108 304.00 | | 1 108 304.00 |
DB Share, merger, contribution premiums, etc. | 5 510 960.00 | 5 510 960.00 | | 5 510 960.00 |
DD Legal reserve (1) | 110 830.00 | 110 830.00 | | 110 830.00 |
DH Retained earnings | -407 667.00 | -1 653 722.00 | | -407 667.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 330 041.00 | 1 246 055.00 | | 330 041.00 |
DL TOTAL (I) | 6 652 468.00 | 6 322 427.00 | | 6 652 468.00 |
DU Loans and Debts from Credit Institutions (3) | 12 642.00 | 33.00 | | 12 642.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 304 230.00 | 3 217 135.00 | | 1 304 230.00 |
DX Trade payables and related accounts | 225 416.00 | 117 797.00 | | 225 416.00 |
DY Tax and social security liabilities | 260.00 | 51 477.00 | | 260.00 |
EC TOTAL (IV) | 1 542 549.00 | 3 386 444.00 | | 1 542 549.00 |
EE Grand total (I to V) | 8 195 017.00 | 9 708 871.00 | | 8 195 017.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 163 030.00 | | 1 163 030.00 | 1 163 030.00 |
FJ Net sales | 1 163 030.00 | | 1 163 030.00 | 1 163 030.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 556.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 1 163 590.00 | |
FW Other purchases and external expenses | | | 1 459 002.00 | |
FX Taxes, duties, and similar payments | | | 709.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 558.00 | |
GF Total Operating Expenses (II) | | | 1 460 270.00 | |
GG - OPERATING RESULT (I - II) | | | -296 679.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 655 410.00 | |
GL Other interest and similar income | | | 445.00 | |
GP Total financial income (V) | | | 655 855.00 | |
GR Interest and similar expenses | | | 29 134.00 | |
GU Total financial expenses (VI) | | | 29 134.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 626 721.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 330 041.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 49 211.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 819 445.00 | 2 894 641.00 | | 1 819 445.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 489 404.00 | 1 648 586.00 | | 1 489 404.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 330 041.00 | 1 246 055.00 | | 330 041.00 |
| |
| 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 | 9 466 057.00 | | 839 821.00 | 9 466 057.00 |
I3 DECREASES Total Financial Fixed Assets | | 2 281 505.00 | 8 024 373.00 | |
I4 DECREASES Grand Total | | 2 281 505.00 | 8 024 373.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 466 057.00 | | 839 821.00 | 9 466 057.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 556.00 | | 556.00 | 556.00 |
7B Total provisions for depreciation | 556.00 | | 556.00 | 556.00 |
7C Grand total | 556.00 | | 556.00 | 556.00 |
UE of which provisions and reversals: - Operating | | | 556.00 | |
| |
| 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 | 1 304 230.00 | | 1 304 230.00 | 1 304 230.00 |
8B Suppliers and Related Accounts | 225 416.00 | 225 416.00 | | 225 416.00 |
UL Receivables related to investments | 7 467 479.00 | 7 467 479.00 | | 7 467 479.00 |
VB VAT | 88 005.00 | | | 88 005.00 |
VC Group and associates | 32 627.00 | | | 32 627.00 |
VG Loans with a maturity of up to one year at origin | 12 642.00 | 12 642.00 | | 12 642.00 |
VK Loans repaid during the year | 900 000.00 | | | 900 000.00 |
VM Income taxes | 49 211.00 | | | 49 211.00 |
VQ Other Taxes, Duties, and Similar Debts | 260.00 | 260.00 | | 260.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 638 123.00 | 7 638 123.00 | | 7 638 123.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 542 549.00 | 238 318.00 | 1 304 230.00 | 1 542 549.00 |
