| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 528 000.00 | | 528 000.00 | 528 000.00 |
BJ TOTAL (I) | 6 114 290.00 | 1 600 000.00 | 4 514 290.00 | 6 114 290.00 |
BX Customers and related accounts | 160 216.00 | | 160 216.00 | 160 216.00 |
BZ Other receivables | 868 791.00 | | 868 791.00 | 868 791.00 |
CF Cash and cash equivalents | 70 739.00 | | 70 739.00 | 70 739.00 |
CH Prepaid expenses | 2 658.00 | | 2 658.00 | 2 658.00 |
CJ TOTAL (II) | 1 102 405.00 | | 1 102 405.00 | 1 102 405.00 |
CO Grand total (0 to V) | 7 216 695.00 | 1 600 000.00 | 5 616 695.00 | 7 216 695.00 |
CP Shares due in less than one year | 528 000.00 | | | 528 000.00 |
CU Other investments | 5 586 290.00 | 1 600 000.00 | 3 986 290.00 | 5 586 290.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 886 118.00 | 886 118.00 | | 886 118.00 |
DB Share, merger, contribution premiums, etc. | 929 169.00 | 929 169.00 | | 929 169.00 |
DD Legal reserve (1) | 39 502.00 | 23 458.00 | | 39 502.00 |
DG Other reserves | 750 515.00 | 445 694.00 | | 750 515.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 466 019.00 | 320 866.00 | | 466 019.00 |
DL TOTAL (I) | 3 071 322.00 | 2 605 304.00 | | 3 071 322.00 |
DT Other Bond Issues | 709 099.00 | 709 099.00 | | 709 099.00 |
DU Loans and Debts from Credit Institutions (3) | 545 915.00 | 672 102.00 | | 545 915.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 140 784.00 | 1 235 446.00 | | 1 140 784.00 |
DX Trade payables and related accounts | 18 719.00 | 9 783.00 | | 18 719.00 |
DY Tax and social security liabilities | 110 362.00 | 138 912.00 | | 110 362.00 |
EB Prepaid income (2) | 20 493.00 | | | 20 493.00 |
EC TOTAL (IV) | 2 545 372.00 | 2 765 343.00 | | 2 545 372.00 |
EE Grand total (I to V) | 5 616 695.00 | 5 370 646.00 | | 5 616 695.00 |
EG Accrued income and payables due within one year | 1 431 829.00 | 1 523 254.00 | | 1 431 829.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 907.00 | 819.00 | | 907.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 323 594.00 | | 323 594.00 | 323 594.00 |
FJ Net sales | 323 594.00 | | 323 594.00 | 323 594.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 91.00 | |
FR Total operating income (I) | | | 323 685.00 | |
FW Other purchases and external expenses | | | 28 080.00 | |
FX Taxes, duties, and similar payments | | | 2 727.00 | |
FY Salaries and Wages | | | 197 170.00 | |
FZ Social Security Contributions | | | 87 189.00 | |
GF Total Operating Expenses (II) | | | 315 166.00 | |
GG - OPERATING RESULT (I - II) | | | 8 519.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 499 634.00 | |
GO Net income from sales of marketable securities | | | 1 037.00 | |
GP Total financial income (V) | | | 500 671.00 | |
GR Interest and similar expenses | | | 53 519.00 | |
GU Total financial expenses (VI) | | | 53 519.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 447 152.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 455 671.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 91.00 | 299.00 | | 91.00 |
HA Exceptional income from management transactions | 1 657.00 | | | 1 657.00 |
HD Total exceptional income (VII) | 1 657.00 | | | 1 657.00 |
HE Exceptional expenses on management operations | 4 614.00 | | | 4 614.00 |
HH Total exceptional expenses (VIII) | 4 614.00 | | | 4 614.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 957.00 | | | -2 957.00 |
HK Income tax | -13 304.00 | -17 686.00 | | -13 304.00 |
HL TOTAL REVENUE (I + III + V + VII) | 826 013.00 | 667 071.00 | | 826 013.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 359 994.00 | 346 205.00 | | 359 994.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 466 019.00 | 320 866.00 | | 466 019.00 |
| |
| 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 | 5 994 290.00 | | 120 000.00 | 5 994 290.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 114 290.00 | |
I4 DECREASES Grand Total | | | 6 114 290.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 994 290.00 | | 120 000.00 | 5 994 290.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 1 600 000.00 | | | 1 600 000.00 |
7C Grand total | 1 600 000.00 | | | 1 600 000.00 |
9U on fixed assets – equity investments | | | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Z Other gross bonds with a maturity of up to one year | 709 099.00 | | 709 099.00 | 709 099.00 |
8B Suppliers and Related Accounts | 18 719.00 | 18 719.00 | | 18 719.00 |
8C Staff and Related Accounts | 41 784.00 | 41 784.00 | | 41 784.00 |
8D Social Security and Other Social Organizations | 39 832.00 | 39 832.00 | | 39 832.00 |
8L Deferred income | 20 493.00 | 20 493.00 | | 20 493.00 |
UL Receivables related to investments | 528 000.00 | 528 000.00 | | 528 000.00 |
UX Other trade receivables | 160 216.00 | | | 160 216.00 |
VB VAT | 3 312.00 | | | 3 312.00 |
VC Group and associates | 182 450.00 | | | 182 450.00 |
VG Loans with a maturity of up to one year at origin | 907.00 | 907.00 | | 907.00 |
VH Loans with a maturity of more than one year at origin | 545 007.00 | 140 563.00 | 404 444.00 | 545 007.00 |
VI Group and Associates | 1 140 784.00 | 1 140 784.00 | | 1 140 784.00 |
VK Loans repaid during the year | 125 532.00 | | | 125 532.00 |
VM Income taxes | 683 029.00 | | | 683 029.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 044.00 | 2 044.00 | | 2 044.00 |
VS Prepaid expenses | 2 658.00 | | | 2 658.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 559 666.00 | 1 559 666.00 | | 1 559 666.00 |
VW VAT | 26 702.00 | 26 702.00 | | 26 702.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 545 372.00 | 1 431 829.00 | 1 113 543.00 | 2 545 372.00 |
