| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 041.00 | 930.00 | 1 111.00 | 2 041.00 |
BB Receivables related to investments | 6 000.00 | | 6 000.00 | 6 000.00 |
BH Other financial assets | 10 000.00 | | 10 000.00 | 10 000.00 |
BJ TOTAL (I) | 1 570 166.00 | 930.00 | 1 569 236.00 | 1 570 166.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 576 325.00 | | 576 325.00 | 576 325.00 |
CF Cash and cash equivalents | 21 891.00 | | 21 891.00 | 21 891.00 |
CH Prepaid expenses | 350.00 | | 350.00 | 350.00 |
CJ TOTAL (II) | 598 566.00 | | 598 566.00 | 598 566.00 |
CO Grand total (0 to V) | 2 168 732.00 | 930.00 | 2 167 802.00 | 2 168 732.00 |
CU Other investments | 1 552 125.00 | | 1 552 125.00 | 1 552 125.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 865 500.00 | 865 500.00 | | 865 500.00 |
DD Legal reserve (1) | 86 550.00 | 86 550.00 | | 86 550.00 |
DG Other reserves | 392 000.00 | 260 000.00 | | 392 000.00 |
DH Retained earnings | 2 539.00 | 2 154.00 | | 2 539.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 305 408.00 | 218 935.00 | | 305 408.00 |
DK Regulated provisions | 11 248.00 | 8 401.00 | | 11 248.00 |
DL TOTAL (I) | 1 663 245.00 | 1 441 540.00 | | 1 663 245.00 |
DU Loans and Debts from Credit Institutions (3) | 458 430.00 | 384 286.00 | | 458 430.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 494.00 | 4 282.00 | | 6 494.00 |
DX Trade payables and related accounts | 1 812.00 | 3 417.00 | | 1 812.00 |
DY Tax and social security liabilities | 37 821.00 | 40 901.00 | | 37 821.00 |
EA Other liabilities | | 500.00 | | |
EC TOTAL (IV) | 504 557.00 | 433 385.00 | | 504 557.00 |
EE Grand total (I to V) | 2 167 802.00 | 1 874 925.00 | | 2 167 802.00 |
EG Accrued income and payables due within one year | 504 557.00 | 433 385.00 | | 504 557.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 248 400.00 | | 248 400.00 | 248 400.00 |
FJ Net sales | 248 400.00 | | 248 400.00 | 248 400.00 |
FQ Other income | | | 500.00 | |
FR Total operating income (I) | | | 248 900.00 | |
FW Other purchases and external expenses | | | 21 103.00 | |
FX Taxes, duties, and similar payments | | | 447.00 | |
FY Salaries and Wages | | | 184 165.00 | |
FZ Social Security Contributions | | | 75 983.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 409.00 | |
GE Other Expenses | | | 373.00 | |
GF Total Operating Expenses (II) | | | 282 481.00 | |
GG - OPERATING RESULT (I - II) | | | -33 581.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 297 500.00 | |
GP Total financial income (V) | | | 297 500.00 | |
GR Interest and similar expenses | | | 12 939.00 | |
GU Total financial expenses (VI) | | | 12 939.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 284 561.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 250 980.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 154 000.00 | | | 154 000.00 |
HD Total exceptional income (VII) | 154 000.00 | | | 154 000.00 |
HE Exceptional expenses on management operations | 239.00 | | | 239.00 |
HF Exceptional expenses on capital transactions | 96 486.00 | | | 96 486.00 |
HG Exceptional depreciation and provisions | 2 847.00 | 2 847.00 | | 2 847.00 |
HH Total exceptional expenses (VIII) | 99 572.00 | 2 847.00 | | 99 572.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 54 428.00 | -2 847.00 | | 54 428.00 |
HL TOTAL REVENUE (I + III + V + VII) | 700 400.00 | 548 400.00 | | 700 400.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 394 992.00 | 329 465.00 | | 394 992.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 305 408.00 | 218 935.00 | | 305 408.00 |
| |
| 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 | 1 397 902.00 | | 268 750.00 | 1 397 902.00 |
I3 DECREASES Total Financial Fixed Assets | | 96 486.00 | 1 568 125.00 | |
I4 DECREASES Grand Total | | 96 486.00 | 1 570 166.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 041.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 041.00 | | | 2 041.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 395 862.00 | | 268 750.00 | 1 395 862.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 521.00 | 409.00 | | 521.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 521.00 | 409.00 | | 521.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 8 401.00 | 2 847.00 | | 8 401.00 |
7C Grand total | 8 401.00 | 2 847.00 | | 8 401.00 |
UJ - Exceptional | | 2 847.00 | | |
| |
| 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 | 1 812.00 | 1 812.00 | | 1 812.00 |
8D Social Security and Other Social Organizations | 34 661.00 | 34 661.00 | | 34 661.00 |
UL Receivables related to investments | 6 000.00 | | | 6 000.00 |
UT Other financial assets | 10 000.00 | | | 10 000.00 |
UY Staff and related accounts | 10 000.00 | | | 10 000.00 |
VB VAT | 142.00 | | | 142.00 |
VC Group and associates | 379 183.00 | | | 379 183.00 |
VG Loans with a maturity of up to one year at origin | 458 430.00 | 78 015.00 | 380 415.00 | 458 430.00 |
VH Loans with a maturity of more than one year at origin | 1 645.00 | 1 645.00 | | 1 645.00 |
VI Group and Associates | 4 850.00 | 4 850.00 | | 4 850.00 |
VJ Loans taken out during the year | 180 000.00 | | | 180 000.00 |
VK Loans repaid during the year | 105 856.00 | | | 105 856.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 187 000.00 | | | 187 000.00 |
VS Prepaid expenses | 350.00 | | | 350.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 592 675.00 | 576 675.00 | 16 000.00 | 592 675.00 |
VW VAT | 3 161.00 | 3 161.00 | | 3 161.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 504 558.00 | 124 143.00 | 380 415.00 | 504 558.00 |
