| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 68 296.00 | 54 280.00 | 14 017.00 | 68 296.00 |
BH Other financial assets | 520.00 | | 520.00 | 520.00 |
BJ TOTAL (I) | 3 986 412.00 | 140 931.00 | 3 845 481.00 | 3 986 412.00 |
BX Customers and related accounts | 10 433.00 | | 10 433.00 | 10 433.00 |
BZ Other receivables | 190 294.00 | | 190 294.00 | 190 294.00 |
CF Cash and cash equivalents | 2 217.00 | | 2 217.00 | 2 217.00 |
CH Prepaid expenses | 11 728.00 | | 11 728.00 | 11 728.00 |
CJ TOTAL (II) | 214 671.00 | | 214 671.00 | 214 671.00 |
CO Grand total (0 to V) | 4 201 083.00 | 140 931.00 | 4 060 152.00 | 4 201 083.00 |
CU Other investments | 3 917 595.00 | 86 651.00 | 3 830 944.00 | 3 917 595.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 839 780.00 | 839 780.00 | | 839 780.00 |
DB Share, merger, contribution premiums, etc. | 312 840.00 | 312 840.00 | | 312 840.00 |
DD Legal reserve (1) | 79 941.00 | 68 675.00 | | 79 941.00 |
DG Other reserves | 1 101 233.00 | 912 191.00 | | 1 101 233.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 276 356.00 | 225 302.00 | | 276 356.00 |
DK Regulated provisions | 53 040.00 | 51 678.00 | | 53 040.00 |
DL TOTAL (I) | 2 663 189.00 | 2 410 466.00 | | 2 663 189.00 |
DU Loans and Debts from Credit Institutions (3) | 1 164 328.00 | 1 407 575.00 | | 1 164 328.00 |
DV Miscellaneous Loans and Financial Debts (4) | 196 334.00 | 164 762.00 | | 196 334.00 |
DX Trade payables and related accounts | 8 569.00 | 22 709.00 | | 8 569.00 |
DY Tax and social security liabilities | 4 732.00 | 28 490.00 | | 4 732.00 |
EA Other liabilities | 23 000.00 | 23 000.00 | | 23 000.00 |
EC TOTAL (IV) | 1 396 963.00 | 1 646 537.00 | | 1 396 963.00 |
EE Grand total (I to V) | 4 060 152.00 | 4 057 003.00 | | 4 060 152.00 |
EG Accrued income and payables due within one year | 483 012.00 | 568 599.00 | | 483 012.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 861.00 | | | 1 861.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 285 712.00 | | 285 712.00 | 285 712.00 |
FJ Net sales | 285 712.00 | | 285 712.00 | 285 712.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 363.00 | |
FR Total operating income (I) | | | 293 076.00 | |
FW Other purchases and external expenses | | | 81 737.00 | |
FX Taxes, duties, and similar payments | | | 14 469.00 | |
FY Salaries and Wages | | | 121 434.00 | |
FZ Social Security Contributions | | | 39 470.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 16 445.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 273 556.00 | |
GG - OPERATING RESULT (I - II) | | | 19 520.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 289 008.00 | |
GL Other interest and similar income | | | 806.00 | |
GP Total financial income (V) | | | 289 814.00 | |
GR Interest and similar expenses | | | 28 233.00 | |
GU Total financial expenses (VI) | | | 28 233.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 261 581.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 281 101.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 7 363.00 | 6 561.00 | | 7 363.00 |
A2 TOTAL ASSETS | 39 470.00 | 30 152.00 | | 39 470.00 |
HA Exceptional income from management transactions | 279.00 | | | 279.00 |
HD Total exceptional income (VII) | 279.00 | | | 279.00 |
HE Exceptional expenses on management operations | 1 440.00 | 360.00 | | 1 440.00 |
HG Exceptional depreciation and provisions | 1 362.00 | 1 362.00 | | 1 362.00 |
HH Total exceptional expenses (VIII) | 2 802.00 | 1 722.00 | | 2 802.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 523.00 | -1 722.00 | | -2 523.00 |
HK Income tax | 2 223.00 | 195.00 | | 2 223.00 |
HL TOTAL REVENUE (I + III + V + VII) | 583 169.00 | 505 500.00 | | 583 169.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 306 814.00 | 280 198.00 | | 306 814.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 276 356.00 | 225 302.00 | | 276 356.00 |
| |
| 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 | 3 986 412.00 | | | 3 986 412.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 918 115.00 | |
I4 DECREASES Grand Total | | | 3 986 412.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 68 296.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 68 296.00 | | | 68 296.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 918 115.00 | | | 3 918 115.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 37 835.00 | 16 445.00 | | 37 835.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 37 835.00 | 16 445.00 | | 37 835.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 51 678.00 | 1 362.00 | | 51 678.00 |
7B Total provisions for depreciation | 86 651.00 | | | 86 651.00 |
7C Grand total | 138 329.00 | 1 362.00 | | 138 329.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | 1 362.00 | | |
| |
| 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 | 8 569.00 | 8 569.00 | | 8 569.00 |
8K Other liabilities (including liabilities related to repo transactions) | 23 000.00 | 23 000.00 | | 23 000.00 |
UT Other financial assets | 520.00 | | | 520.00 |
UX Other trade receivables | 10 433.00 | | | 10 433.00 |
UZ Social Security, other social security organizations | 449.00 | | | 449.00 |
VB VAT | 478.00 | | | 478.00 |
VC Group and associates | 163 907.00 | | | 163 907.00 |
VG Loans with a maturity of up to one year at origin | 1 861.00 | 1 861.00 | | 1 861.00 |
VH Loans with a maturity of more than one year at origin | 1 162 467.00 | 248 516.00 | 803 632.00 | 1 162 467.00 |
VI Group and Associates | 196 334.00 | 196 334.00 | | 196 334.00 |
VK Loans repaid during the year | 245 109.00 | | | 245 109.00 |
VM Income taxes | 2 099.00 | | | 2 099.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 23 361.00 | | | 23 361.00 |
VS Prepaid expenses | 11 728.00 | | | 11 728.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 212 975.00 | 212 455.00 | 520.00 | 212 975.00 |
VW VAT | 4 732.00 | 4 732.00 | | 4 732.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 396 963.00 | 483 012.00 | 803 632.00 | 1 396 963.00 |
