| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 30 862.00 | | 30 862.00 | 30 862.00 |
BJ TOTAL (I) | 12 937 315.00 | 283 851.00 | 12 653 464.00 | 12 937 315.00 |
BX Customers and related accounts | 2 601 009.00 | | 2 601 009.00 | 2 601 009.00 |
BZ Other receivables | 2 879 126.00 | | 2 879 126.00 | 2 879 126.00 |
CJ TOTAL (II) | 5 480 135.00 | | 5 480 135.00 | 5 480 135.00 |
CO Grand total (0 to V) | 18 417 450.00 | 283 851.00 | 18 133 599.00 | 18 417 450.00 |
CU Other investments | 12 906 453.00 | 283 851.00 | 12 622 602.00 | 12 906 453.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 257 625.00 | 257 625.00 | | 257 625.00 |
DD Legal reserve (1) | 35 639.00 | 35 639.00 | | 35 639.00 |
DH Retained earnings | 94.00 | 150.00 | | 94.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 114 854.00 | 686 944.00 | | 114 854.00 |
DL TOTAL (I) | 408 213.00 | 980 359.00 | | 408 213.00 |
DU Loans and Debts from Credit Institutions (3) | | 4 385.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 13 270 872.00 | 8 667 226.00 | | 13 270 872.00 |
DX Trade payables and related accounts | 1 782 815.00 | 2 805 729.00 | | 1 782 815.00 |
DY Tax and social security liabilities | 80 000.00 | 9 309.00 | | 80 000.00 |
EA Other liabilities | 2 591 698.00 | 4 027 316.00 | | 2 591 698.00 |
EC TOTAL (IV) | 17 725 386.00 | 15 513 966.00 | | 17 725 386.00 |
EE Grand total (I to V) | 18 133 599.00 | 16 494 326.00 | | 18 133 599.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 21 608 083.00 | | 21 608 083.00 | 21 608 083.00 |
FJ Net sales | 21 608 083.00 | | 21 608 083.00 | 21 608 083.00 |
FR Total operating income (I) | | | 21 608 084.00 | |
FW Other purchases and external expenses | | | 20 960 140.00 | |
FX Taxes, duties, and similar payments | | | 42 288.00 | |
GF Total Operating Expenses (II) | | | 21 002 428.00 | |
GG - OPERATING RESULT (I - II) | | | 605 655.00 | |
GQ Financial allocations to depreciation and provisions | | | 283 851.00 | |
GR Interest and similar expenses | | | 7 302.00 | |
GU Total financial expenses (VI) | | | 291 153.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -291 153.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 314 502.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 219.00 | | | 219.00 |
HH Total exceptional expenses (VIII) | 219.00 | | | 219.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -219.00 | | | -219.00 |
HK Income tax | 199 429.00 | 333 472.00 | | 199 429.00 |
HL TOTAL REVENUE (I + III + V + VII) | 21 608 084.00 | 27 471 013.00 | | 21 608 084.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 493 230.00 | 26 784 069.00 | | 21 493 230.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 114 854.00 | 686 944.00 | | 114 854.00 |
| |
| 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 | 12 937 315.00 | | | 12 937 315.00 |
I3 DECREASES Total Financial Fixed Assets | | | 12 937 315.00 | |
I4 DECREASES Grand Total | | | 12 937 315.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 937 315.00 | | | 12 937 315.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | | 283 851.00 | | |
7C Grand total | | 283 851.00 | | |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 283 851.00 | | |
| |
| 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 | 13 270 872.00 | 13 270 872.00 | | 13 270 872.00 |
8B Suppliers and Related Accounts | 1 782 815.00 | 1 782 815.00 | | 1 782 815.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 591 698.00 | 2 591 698.00 | | 2 591 698.00 |
UL Receivables related to investments | 30 862.00 | | | 30 862.00 |
UX Other trade receivables | 2 601 009.00 | | | 2 601 009.00 |
VB VAT | 1 866.00 | | | 1 866.00 |
VC Group and associates | 134 042.00 | | | 134 042.00 |
VP Miscellaneous | 28 756.00 | | | 28 756.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 714 459.00 | | | 2 714 459.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 510 997.00 | 5 357 433.00 | 153 563.00 | 5 510 997.00 |
VW VAT | 80 000.00 | 80 000.00 | | 80 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 725 386.00 | 17 725 386.00 | | 17 725 386.00 |
