| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 847.00 | 1 613.00 | 1 234.00 | 2 847.00 |
BD Other fixed assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 939 337.00 | 1 613.00 | 937 724.00 | 939 337.00 |
BX Customers and related accounts | 3 600.00 | | 3 600.00 | 3 600.00 |
BZ Other receivables | 229 255.00 | | 229 255.00 | 229 255.00 |
CD Marketable securities | 33 971.00 | | 33 971.00 | 33 971.00 |
CF Cash and cash equivalents | 5 700.00 | | 5 700.00 | 5 700.00 |
CJ TOTAL (II) | 272 526.00 | | 272 526.00 | 272 526.00 |
CO Grand total (0 to V) | 1 211 863.00 | 1 613.00 | 1 210 250.00 | 1 211 863.00 |
CR Shares due in more than one year | 214 006.00 | | | 214 006.00 |
CU Other investments | 936 460.00 | | 936 460.00 | 936 460.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 887 060.00 | 887 060.00 | | 887 060.00 |
DD Legal reserve (1) | 16 671.00 | 15 513.00 | | 16 671.00 |
DE Statutory or contractual reserves | 49 623.00 | 49 623.00 | | 49 623.00 |
DH Retained earnings | 95 227.00 | 73 236.00 | | 95 227.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 103 836.00 | 23 149.00 | | 103 836.00 |
DL TOTAL (I) | 1 152 417.00 | 1 048 581.00 | | 1 152 417.00 |
DU Loans and Debts from Credit Institutions (3) | 19 669.00 | 27 410.00 | | 19 669.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 829.00 | 21 849.00 | | 22 829.00 |
DX Trade payables and related accounts | 8 217.00 | 6 901.00 | | 8 217.00 |
DY Tax and social security liabilities | 2 746.00 | 20 124.00 | | 2 746.00 |
EA Other liabilities | 4 371.00 | 6 734.00 | | 4 371.00 |
EC TOTAL (IV) | 57 833.00 | 83 017.00 | | 57 833.00 |
EE Grand total (I to V) | 1 210 250.00 | 1 131 598.00 | | 1 210 250.00 |
EG Accrued income and payables due within one year | 46 349.00 | 63 418.00 | | 46 349.00 |
EI Including equity loans | 22 829.00 | | | 22 829.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 49 200.00 | | 49 200.00 | 49 200.00 |
FJ Net sales | 49 200.00 | | 49 200.00 | 49 200.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 49 201.00 | |
FW Other purchases and external expenses | | | 20 895.00 | |
FX Taxes, duties, and similar payments | | | 976.00 | |
FZ Social Security Contributions | | | 1 060.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 406.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 23 343.00 | |
GG - OPERATING RESULT (I - II) | | | 25 858.00 | |
GH Attributed profit or transferred loss (III) | | | 83 511.00 | |
GI Supported loss or transferred profit (IV) | | | | |
GL Other interest and similar income | | | 1 139.00 | |
GP Total financial income (V) | | | 1 139.00 | |
GR Interest and similar expenses | | | 1 187.00 | |
GU Total financial expenses (VI) | | | 1 187.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -47.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 109 322.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 486.00 | 26 113.00 | | 5 486.00 |
HL TOTAL REVENUE (I + III + V + VII) | 133 852.00 | 76 883.00 | | 133 852.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 30 016.00 | 53 734.00 | | 30 016.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 103 836.00 | 23 149.00 | | 103 836.00 |
| |
| 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 | 939 337.00 | | | 939 337.00 |
I3 DECREASES Total Financial Fixed Assets | | | 936 490.00 | |
I4 DECREASES Grand Total | | | 939 337.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 847.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 847.00 | | | 2 847.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 936 490.00 | | | 936 490.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 207.00 | 406.00 | | 1 207.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 207.00 | 406.00 | | 1 207.00 |
| |
| 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 | 8 217.00 | 8 217.00 | | 8 217.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 371.00 | 4 371.00 | | 4 371.00 |
UX Other trade receivables | 3 600.00 | | | 3 600.00 |
VB VAT | 1 150.00 | | | 1 150.00 |
VH Loans with a maturity of more than one year at origin | 19 669.00 | 8 185.00 | 11 484.00 | 19 669.00 |
VI Group and Associates | 22 829.00 | 22 829.00 | | 22 829.00 |
VK Loans repaid during the year | 7 713.00 | | | 7 713.00 |
VM Income taxes | 13 781.00 | | | 13 781.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 214 324.00 | | | 214 324.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 232 855.00 | 18 849.00 | 214 006.00 | 232 855.00 |
VW VAT | 2 746.00 | 2 746.00 | | 2 746.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 57 833.00 | 46 349.00 | 11 484.00 | 57 833.00 |
