| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 493 085.00 | 477 755.00 | 15 329.00 | 493 085.00 |
BX Customers and related accounts | 3 265 698.00 | | 3 265 698.00 | 3 265 698.00 |
BZ Other receivables | 8 621 644.00 | | 8 621 644.00 | 8 621 644.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 185 902.00 | | 185 902.00 | 185 902.00 |
CJ TOTAL (II) | 12 073 243.00 | | 12 073 243.00 | 12 073 243.00 |
CN Currency translation adjustments (V) | 3 077.00 | | 3 077.00 | 3 077.00 |
CO Grand total (0 to V) | 12 569 405.00 | 477 755.00 | 12 091 649.00 | 12 569 405.00 |
CU Other investments | 493 085.00 | 477 755.00 | 15 329.00 | 493 085.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 932 222.00 | 1 932 222.00 | | 1 932 222.00 |
DB Share, merger, contribution premiums, etc. | 1 465 083.00 | 1 465 083.00 | | 1 465 083.00 |
DD Legal reserve (1) | 1 356 513.00 | 1 356 513.00 | | 1 356 513.00 |
DH Retained earnings | 6 189 914.00 | 11 184 578.00 | | 6 189 914.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 696.00 | 5 337.00 | | 32 696.00 |
DL TOTAL (I) | 10 976 428.00 | 15 943 732.00 | | 10 976 428.00 |
DP Provisions for Risks | 3 077.00 | | | 3 077.00 |
DR TOTAL (IV) | 3 077.00 | | | 3 077.00 |
DX Trade payables and related accounts | 1 112 145.00 | 905 396.00 | | 1 112 145.00 |
EC TOTAL (IV) | 1 112 145.00 | 905 396.00 | | 1 112 145.00 |
ED (V) | | 2 515.00 | | |
EE Grand total (I to V) | 12 091 649.00 | 16 851 643.00 | | 12 091 649.00 |
EG Accrued income and payables due within one year | 1 112 145.00 | 905 396.00 | | 1 112 145.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 229 903.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 229 979.00 | |
GG - OPERATING RESULT (I - II) | | | -229 979.00 | |
GL Other interest and similar income | | | 184 384.00 | |
GM Reversals of provisions and transfers of expenses | | | 604 404.00 | |
GP Total financial income (V) | | | 788 788.00 | |
GQ Financial allocations to depreciation and provisions | | | 3 077.00 | |
GT Net expenses on sales of marketable securities | | | 36 357.00 | |
GU Total financial expenses (VI) | | | 39 434.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 749 354.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 519 375.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 66 505.00 | 98 478.00 | | 66 505.00 |
HD Total exceptional income (VII) | 66 505.00 | 98 478.00 | | 66 505.00 |
HF Exceptional expenses on capital transactions | 553 184.00 | 645 260.00 | | 553 184.00 |
HH Total exceptional expenses (VIII) | 553 184.00 | 645 260.00 | | 553 184.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -486 679.00 | -546 783.00 | | -486 679.00 |
HL TOTAL REVENUE (I + III + V + VII) | 855 292.00 | 920 369.00 | | 855 292.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 822 597.00 | 915 032.00 | | 822 597.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 696.00 | 5 337.00 | | 32 696.00 |
| |
| 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 | 1 068 019.00 | | 493 085.00 | 1 068 019.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 068 019.00 | | 493 085.00 | 1 068 019.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4T Provisions for foreign exchange losses | | | | |
5Z Total provisions for risks and expenses | | 3 077.00 | | |
7B Total provisions for depreciation | 1 082 159.00 | | 604 404.00 | 1 082 159.00 |
7C Grand total | 1 082 159.00 | 3 077.00 | 604 404.00 | 1 082 159.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 3 077.00 | 604 404.00 | |
| |
| 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 | 1 112 145.00 | 1 112 145.00 | | 1 112 145.00 |
UX Other trade receivables | 3 265 698.00 | | | 3 265 698.00 |
VB VAT | 6 187.00 | | | 6 187.00 |
VC Group and associates | 8 615 457.00 | | | 8 615 457.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 887 341.00 | 11 887 341.00 | | 11 887 341.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 112 145.00 | 1 112 145.00 | | 1 112 145.00 |
