| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 8 023 853.00 | | 8 023 853.00 | 8 023 853.00 |
BX Customers and related accounts | 133 536.00 | | 133 536.00 | 133 536.00 |
BZ Other receivables | 5 446.00 | | 5 446.00 | 5 446.00 |
CD Marketable securities | 50.00 | | 50.00 | 50.00 |
CF Cash and cash equivalents | 498 287.00 | | 498 287.00 | 498 287.00 |
CJ TOTAL (II) | 637 319.00 | | 637 319.00 | 637 319.00 |
CO Grand total (0 to V) | 8 661 172.00 | | 8 661 172.00 | 8 661 172.00 |
CU Other investments | 8 023 853.00 | | 8 023 853.00 | 8 023 853.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | | | 10 000.00 |
DG Other reserves | 683 011.00 | | | 683 011.00 |
DH Retained earnings | | -49 781.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 887 555.00 | 902 791.00 | | 887 555.00 |
DK Regulated provisions | 12 400.00 | 7 630.00 | | 12 400.00 |
DL TOTAL (I) | 1 692 966.00 | 960 640.00 | | 1 692 966.00 |
DU Loans and Debts from Credit Institutions (3) | 2 503 349.00 | 3 029 782.00 | | 2 503 349.00 |
DX Trade payables and related accounts | 12 660.00 | 6 840.00 | | 12 660.00 |
DY Tax and social security liabilities | 140 942.00 | 129 084.00 | | 140 942.00 |
EA Other liabilities | 4 311 255.00 | 4 288 300.00 | | 4 311 255.00 |
EC TOTAL (IV) | 6 968 206.00 | 7 454 006.00 | | 6 968 206.00 |
EE Grand total (I to V) | 8 661 172.00 | 8 414 646.00 | | 8 661 172.00 |
EG Accrued income and payables due within one year | 801 898.00 | 666 657.00 | | 801 898.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 842 151.00 | | 842 151.00 | 842 151.00 |
FJ Net sales | 842 151.00 | | 842 151.00 | 842 151.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 842 153.00 | |
FW Other purchases and external expenses | | | 132 886.00 | |
FX Taxes, duties, and similar payments | | | 5 833.00 | |
FY Salaries and Wages | | | 379 241.00 | |
FZ Social Security Contributions | | | 185 764.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 703 729.00 | |
GG - OPERATING RESULT (I - II) | | | 138 424.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 900 000.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 900 001.00 | |
GR Interest and similar expenses | | | 140 664.00 | |
GU Total financial expenses (VI) | | | 140 664.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 759 337.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 897 761.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 16.00 | | |
HD Total exceptional income (VII) | | 16.00 | | |
HE Exceptional expenses on management operations | | 10 490.00 | | |
HG Exceptional depreciation and provisions | 4 771.00 | 4 771.00 | | 4 771.00 |
HH Total exceptional expenses (VIII) | 4 771.00 | 15 261.00 | | 4 771.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 771.00 | -15 245.00 | | -4 771.00 |
HK Income tax | 5 435.00 | | | 5 435.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 742 154.00 | 1 701 814.00 | | 1 742 154.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 854 598.00 | 799 023.00 | | 854 598.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 887 555.00 | 902 791.00 | | 887 555.00 |
| |
| 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 | 8 023 853.00 | | | 8 023 853.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 023 853.00 | |
I4 DECREASES Grand Total | | | 8 023 853.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 023 853.00 | | | 8 023 853.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 7 630.00 | 4 771.00 | | 7 630.00 |
7C Grand total | 7 630.00 | 4 771.00 | | 7 630.00 |
UJ - Exceptional | | 4 771.00 | | |
| |
| 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 | 12 660.00 | 12 660.00 | | 12 660.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 311 255.00 | 111 255.00 | | 4 311 255.00 |
UX Other trade receivables | 133 536.00 | | | 133 536.00 |
VH Loans with a maturity of more than one year at origin | 2 503 349.00 | 537 041.00 | 1 966 307.00 | 2 503 349.00 |
VK Loans repaid during the year | 526 434.00 | | | 526 434.00 |
VP Miscellaneous | 5 446.00 | | | 5 446.00 |
VQ Other Taxes, Duties, and Similar Debts | 140 942.00 | 140 942.00 | | 140 942.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 138 982.00 | 138 982.00 | | 138 982.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 968 206.00 | 801 898.00 | 1 966 307.00 | 6 968 206.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 3.00 | | | 3.00 |
