| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 32 165.00 | | 32 165.00 | 32 165.00 |
BJ TOTAL (I) | 1 640 115.00 | | 1 640 115.00 | 1 640 115.00 |
BX Customers and related accounts | 6 960.00 | | 6 960.00 | 6 960.00 |
BZ Other receivables | 175 427.00 | | 175 427.00 | 175 427.00 |
CF Cash and cash equivalents | 167 029.00 | | 167 029.00 | 167 029.00 |
CJ TOTAL (II) | 349 416.00 | | 349 416.00 | 349 416.00 |
CO Grand total (0 to V) | 1 989 531.00 | | 1 989 531.00 | 1 989 531.00 |
CP Shares due in less than one year | 32 165.00 | | | 32 165.00 |
CU Other investments | 1 607 950.00 | | 1 607 950.00 | 1 607 950.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 400 000.00 | 400 000.00 | | 400 000.00 |
DD Legal reserve (1) | 25 479.00 | 16 551.00 | | 25 479.00 |
DG Other reserves | 484 076.00 | 314 452.00 | | 484 076.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 223 795.00 | 178 552.00 | | 223 795.00 |
DK Regulated provisions | 5 530.00 | 3 940.00 | | 5 530.00 |
DL TOTAL (I) | 1 138 879.00 | 913 494.00 | | 1 138 879.00 |
DU Loans and Debts from Credit Institutions (3) | 816 325.00 | 1 027 743.00 | | 816 325.00 |
DX Trade payables and related accounts | 1 598.00 | 1 511.00 | | 1 598.00 |
DY Tax and social security liabilities | 32 729.00 | 29 572.00 | | 32 729.00 |
EC TOTAL (IV) | 850 652.00 | 1 058 825.00 | | 850 652.00 |
EE Grand total (I to V) | 1 989 531.00 | 1 972 320.00 | | 1 989 531.00 |
EG Accrued income and payables due within one year | 252 388.00 | 246 739.00 | | 252 388.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 163 200.00 | | 163 200.00 | 163 200.00 |
FJ Net sales | 163 200.00 | | 163 200.00 | 163 200.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 945.00 | |
FQ Other income | | | 18.00 | |
FR Total operating income (I) | | | 168 162.00 | |
FU Purchases of raw materials and other supplies | | | 1 993.00 | |
FW Other purchases and external expenses | | | 22 409.00 | |
FX Taxes, duties, and similar payments | | | 3 316.00 | |
FY Salaries and Wages | | | 63 997.00 | |
FZ Social Security Contributions | | | 34 387.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 126 103.00 | |
GG - OPERATING RESULT (I - II) | | | 42 059.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 215 000.00 | |
GK Income from other securities and fixed asset receivables | | | 554.00 | |
GL Other interest and similar income | | | 2 252.00 | |
GP Total financial income (V) | | | 217 806.00 | |
GR Interest and similar expenses | | | 36 665.00 | |
GU Total financial expenses (VI) | | | 36 665.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 181 142.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 223 201.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 104.00 | 125.00 | | 104.00 |
HG Exceptional depreciation and provisions | 1 590.00 | 1 590.00 | | 1 590.00 |
HH Total exceptional expenses (VIII) | 1 694.00 | 1 715.00 | | 1 694.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 694.00 | -1 715.00 | | -1 694.00 |
HK Income tax | -2 288.00 | | | -2 288.00 |
HL TOTAL REVENUE (I + III + V + VII) | 385 968.00 | 381 999.00 | | 385 968.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 162 174.00 | 203 447.00 | | 162 174.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 223 795.00 | 178 552.00 | | 223 795.00 |
| |
| 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 | 1 639 561.00 | | 554.00 | 1 639 561.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 640 115.00 | |
I4 DECREASES Grand Total | | | 1 640 115.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 639 561.00 | | 554.00 | 1 639 561.00 |
| |
| 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 | 1 598.00 | 1 598.00 | | 1 598.00 |
8C Staff and Related Accounts | 6 704.00 | 6 704.00 | | 6 704.00 |
8D Social Security and Other Social Organizations | 18 396.00 | 18 396.00 | | 18 396.00 |
UT Other financial assets | 32 165.00 | 32 165.00 | | 32 165.00 |
UX Other trade receivables | 6 960.00 | | | 6 960.00 |
VB VAT | 287.00 | | | 287.00 |
VC Group and associates | 168 042.00 | | | 168 042.00 |
VH Loans with a maturity of more than one year at origin | 816 325.00 | 218 061.00 | 598 264.00 | 816 325.00 |
VK Loans repaid during the year | 210 338.00 | | | 210 338.00 |
VM Income taxes | 6 938.00 | | | 6 938.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 536.00 | 1 536.00 | | 1 536.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 159.00 | | | 159.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 214 552.00 | 214 552.00 | | 214 552.00 |
VW VAT | 6 093.00 | 6 093.00 | | 6 093.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 850 652.00 | 252 388.00 | 598 264.00 | 850 652.00 |
