| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 68 930.00 | 47 199.00 | 21 731.00 | 68 930.00 |
BF Loans | 4 927.00 | | 4 927.00 | 4 927.00 |
BH Other financial assets | 17 778 539.00 | | 17 778 539.00 | 17 778 539.00 |
BJ TOTAL (I) | 25 153 803.00 | 647 199.00 | 24 506 604.00 | 25 153 803.00 |
BV Advances and down payments on orders | 7 560.00 | | 7 560.00 | 7 560.00 |
BX Customers and related accounts | 462 909.00 | | 462 909.00 | 462 909.00 |
BZ Other receivables | 401 418.00 | | 401 418.00 | 401 418.00 |
CF Cash and cash equivalents | 564 808.00 | | 564 808.00 | 564 808.00 |
CH Prepaid expenses | 5 434.00 | | 5 434.00 | 5 434.00 |
CJ TOTAL (II) | 1 442 130.00 | | 1 442 130.00 | 1 442 130.00 |
CO Grand total (0 to V) | 26 595 933.00 | 647 199.00 | 25 948 734.00 | 26 595 933.00 |
CR Shares due in more than one year | 4 734.00 | | | 4 734.00 |
CU Other investments | 7 301 407.00 | 600 000.00 | 6 701 407.00 | 7 301 407.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 16 979 700.00 | 16 979 700.00 | | 16 979 700.00 |
DB Share, merger, contribution premiums, etc. | 305 586.00 | 305 586.00 | | 305 586.00 |
DD Legal reserve (1) | 234 721.00 | 153 991.00 | | 234 721.00 |
DG Other reserves | 4 459 687.00 | 2 925 823.00 | | 4 459 687.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 005 358.00 | 1 614 593.00 | | 1 005 358.00 |
DK Regulated provisions | 57 078.00 | 63 257.00 | | 57 078.00 |
DL TOTAL (I) | 23 042 130.00 | 22 042 951.00 | | 23 042 130.00 |
DU Loans and Debts from Credit Institutions (3) | 2 307 564.00 | 3 509 161.00 | | 2 307 564.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 038.00 | 1 020.00 | | 7 038.00 |
DX Trade payables and related accounts | 87 063.00 | 85 006.00 | | 87 063.00 |
DY Tax and social security liabilities | 142 678.00 | 150 016.00 | | 142 678.00 |
DZ Fixed asset liabilities and related accounts | 150 000.00 | 150 000.00 | | 150 000.00 |
EA Other liabilities | 212 261.00 | 200 000.00 | | 212 261.00 |
EC TOTAL (IV) | 2 906 604.00 | 4 095 202.00 | | 2 906 604.00 |
EE Grand total (I to V) | 25 948 734.00 | 26 138 154.00 | | 25 948 734.00 |
EG Accrued income and payables due within one year | 1 754 250.00 | 1 806 919.00 | | 1 754 250.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 576 434.00 | | 576 434.00 | 576 434.00 |
FJ Net sales | 576 434.00 | | 576 434.00 | 576 434.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 580.00 | |
FQ Other income | | | 154.00 | |
FR Total operating income (I) | | | 585 168.00 | |
FW Other purchases and external expenses | | | 253 338.00 | |
FX Taxes, duties, and similar payments | | | 7 519.00 | |
FY Salaries and Wages | | | 285 477.00 | |
FZ Social Security Contributions | | | 120 306.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 484.00 | |
GE Other Expenses | | | 66 006.00 | |
GF Total Operating Expenses (II) | | | 743 130.00 | |
GG - OPERATING RESULT (I - II) | | | -157 962.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 244 284.00 | |
GK Income from other securities and fixed asset receivables | | | 669.00 | |
GL Other interest and similar income | | | 1 725.00 | |
GP Total financial income (V) | | | 1 246 679.00 | |
GR Interest and similar expenses | | | 89 831.00 | |
GU Total financial expenses (VI) | | | 89 831.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 156 848.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 998 886.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 8 580.00 | 8 138.00 | | 8 580.00 |
HA Exceptional income from management transactions | 2 129.00 | | | 2 129.00 |
HB Exceptional income from capital transactions | 180 000.00 | 136 790.00 | | 180 000.00 |
HC Reversals of provisions and transfers of expenses | 12 604.00 | 1 729.00 | | 12 604.00 |
HD Total exceptional income (VII) | 194 734.00 | 138 519.00 | | 194 734.00 |
HE Exceptional expenses on management operations | 1 935.00 | 100 000.00 | | 1 935.00 |
HF Exceptional expenses on capital transactions | 179 902.00 | 108 133.00 | | 179 902.00 |
HG Exceptional depreciation and provisions | 6 425.00 | 10 993.00 | | 6 425.00 |
HH Total exceptional expenses (VIII) | 188 262.00 | 219 126.00 | | 188 262.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 6 472.00 | -80 607.00 | | 6 472.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 026 581.00 | 2 647 684.00 | | 2 026 581.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 021 223.00 | 1 033 090.00 | | 1 021 223.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 005 358.00 | 1 614 593.00 | | 1 005 358.00 |
| |
| 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 | 25 262 448.00 | | 71 257.00 | 25 262 448.00 |
I3 DECREASES Total Financial Fixed Assets | | 179 902.00 | 25 084 873.00 | |
I4 DECREASES Grand Total | | 179 902.00 | 25 153 803.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 68 930.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 68 930.00 | | | 68 930.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 25 193 518.00 | | 71 257.00 | 25 193 518.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 36 715.00 | 10 484.00 | | 36 715.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 36 715.00 | 10 484.00 | | 36 715.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 63 257.00 | 6 425.00 | 12 604.00 | 63 257.00 |
7B Total provisions for depreciation | 600 000.00 | | | 600 000.00 |
7C Grand total | 663 257.00 | 6 425.00 | 12 604.00 | 663 257.00 |
9U on fixed assets – equity investments | | | | |
UJ - Exceptional | | 6 425.00 | 12 604.00 | |
| |
| 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 | 87 063.00 | 87 063.00 | | 87 063.00 |
8C Staff and Related Accounts | 22 371.00 | 22 371.00 | | 22 371.00 |
8D Social Security and Other Social Organizations | 38 195.00 | 38 195.00 | | 38 195.00 |
8J Fixed Asset Liabilities and Related Accounts | 150 000.00 | 150 000.00 | | 150 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 212 261.00 | 212 261.00 | | 212 261.00 |
UP Loans | 4 927.00 | | | 4 927.00 |
UT Other financial assets | 17 778 539.00 | | | 17 778 539.00 |
UX Other trade receivables | 462 909.00 | | | 462 909.00 |
UZ Social Security, other social security organizations | 418.00 | | | 418.00 |
VB VAT | 31 064.00 | | | 31 064.00 |
VC Group and associates | 294 177.00 | | | 294 177.00 |
VG Loans with a maturity of up to one year at origin | 19 280.00 | 19 280.00 | | 19 280.00 |
VH Loans with a maturity of more than one year at origin | 2 288 284.00 | 1 135 930.00 | 1 152 353.00 | 2 288 284.00 |
VI Group and Associates | 7 038.00 | 7 038.00 | | 7 038.00 |
VK Loans repaid during the year | 1 191 976.00 | | | 1 191 976.00 |
VM Income taxes | 4 734.00 | | | 4 734.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 957.00 | 4 957.00 | | 4 957.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 71 025.00 | | | 71 025.00 |
VS Prepaid expenses | 5 434.00 | | | 5 434.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 18 653 227.00 | 865 027.00 | 17 788 200.00 | 18 653 227.00 |
VW VAT | 77 154.00 | 77 154.00 | | 77 154.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 906 604.00 | 1 754 250.00 | 1 152 353.00 | 2 906 604.00 |
