| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 500.00 | 1 500.00 | | 1 500.00 |
BH Other financial assets | 781.00 | | 781.00 | 781.00 |
BJ TOTAL (I) | 3 045 830.00 | 26 100.00 | 3 019 730.00 | 3 045 830.00 |
BZ Other receivables | 77 057.00 | | 77 057.00 | 77 057.00 |
CF Cash and cash equivalents | 203 852.00 | | 203 852.00 | 203 852.00 |
CH Prepaid expenses | 380.00 | | 380.00 | 380.00 |
CJ TOTAL (II) | 281 290.00 | | 281 290.00 | 281 290.00 |
CO Grand total (0 to V) | 3 327 119.00 | 26 100.00 | 3 301 019.00 | 3 327 119.00 |
CU Other investments | 3 043 549.00 | 24 600.00 | 3 018 949.00 | 3 043 549.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 87 500.00 | | | 87 500.00 |
DB Share, merger, contribution premiums, etc. | 597 734.00 | | | 597 734.00 |
DD Legal reserve (1) | 8 750.00 | | | 8 750.00 |
DE Statutory or contractual reserves | 2 341 921.00 | | | 2 341 921.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 76 651.00 | | | 76 651.00 |
DL TOTAL (I) | 3 112 556.00 | | | 3 112 556.00 |
DP Provisions for Risks | 9 318.00 | | | 9 318.00 |
DR TOTAL (IV) | 9 318.00 | | | 9 318.00 |
DU Loans and Debts from Credit Institutions (3) | 108 072.00 | | | 108 072.00 |
DX Trade payables and related accounts | 54 903.00 | | | 54 903.00 |
DY Tax and social security liabilities | 16 171.00 | | | 16 171.00 |
EC TOTAL (IV) | 179 145.00 | | | 179 145.00 |
EE Grand total (I to V) | 3 301 019.00 | | | 3 301 019.00 |
EG Accrued income and payables due within one year | 99 806.00 | | | 99 806.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 176 950.00 | | 1 176 950.00 | 1 176 950.00 |
FJ Net sales | 1 176 950.00 | | 1 176 950.00 | 1 176 950.00 |
FR Total operating income (I) | | | 1 176 950.00 | |
FW Other purchases and external expenses | | | 1 061 273.00 | |
FX Taxes, duties, and similar payments | | | 6 290.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 9 318.00 | |
GF Total Operating Expenses (II) | | | 1 076 882.00 | |
GG - OPERATING RESULT (I - II) | | | 100 068.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 38 675.00 | |
GL Other interest and similar income | | | 175.00 | |
GP Total financial income (V) | | | 38 850.00 | |
GQ Financial allocations to depreciation and provisions | | | 21 600.00 | |
GR Interest and similar expenses | | | 2 513.00 | |
GU Total financial expenses (VI) | | | 24 113.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 14 737.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 114 805.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 38 154.00 | | | 38 154.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 215 800.00 | | | 1 215 800.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 139 149.00 | | | 1 139 149.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 76 651.00 | | | 76 651.00 |
| |
| 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 | 3 048 830.00 | | | 3 048 830.00 |
I3 DECREASES Total Financial Fixed Assets | | 3 000.00 | 3 045 830.00 | |
I4 DECREASES Grand Total | | 3 000.00 | 3 045 830.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 048 830.00 | | | 3 048 830.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
060 Merchandise inventory | 15 000.00 | | | 15 000.00 |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | | 9 318.00 | | |
7B Total provisions for depreciation | 4 500.00 | 21 600.00 | | 4 500.00 |
7C Grand total | 4 500.00 | 30 918.00 | | 4 500.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | 9 318.00 | | |
UG - Financial | | 21 600.00 | | |
| |
| 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 | 54 903.00 | 54 903.00 | | 54 903.00 |
UL Receivables related to investments | 1 500.00 | | | 1 500.00 |
UT Other financial assets | 781.00 | | | 781.00 |
VB VAT | 11 252.00 | | | 11 252.00 |
VH Loans with a maturity of more than one year at origin | 108 072.00 | 28 732.00 | 79 340.00 | 108 072.00 |
VK Loans repaid during the year | 28 192.00 | | | 28 192.00 |
VM Income taxes | 2 065.00 | | | 2 065.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 464.00 | 6 464.00 | | 6 464.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 63 741.00 | | | 63 741.00 |
VS Prepaid expenses | 380.00 | | | 380.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 79 718.00 | 77 437.00 | 2 281.00 | 79 718.00 |
VW VAT | 9 707.00 | 9 707.00 | | 9 707.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 179 145.00 | 99 806.00 | 79 340.00 | 179 145.00 |
