| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 677.00 | | 677.00 | 677.00 |
BJ TOTAL (I) | 4 032 176.00 | | 4 032 176.00 | 4 032 176.00 |
BX Customers and related accounts | 140 100.00 | | 140 100.00 | 140 100.00 |
BZ Other receivables | 168 178.00 | | 168 178.00 | 168 178.00 |
CF Cash and cash equivalents | 477 708.00 | | 477 708.00 | 477 708.00 |
CJ TOTAL (II) | 785 987.00 | | 785 987.00 | 785 987.00 |
CO Grand total (0 to V) | 4 818 163.00 | | 4 818 163.00 | 4 818 163.00 |
CP Shares due in less than one year | 677.00 | | | 677.00 |
CU Other investments | 4 031 499.00 | | 4 031 499.00 | 4 031 499.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 461 000.00 | | | 461 000.00 |
DD Legal reserve (1) | 46 100.00 | | | 46 100.00 |
DG Other reserves | 1 557 518.00 | | | 1 557 518.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 029.00 | | | 22 029.00 |
DK Regulated provisions | 31 499.00 | | | 31 499.00 |
DL TOTAL (I) | 2 118 147.00 | | | 2 118 147.00 |
DU Loans and Debts from Credit Institutions (3) | 865 002.00 | | | 865 002.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 727 940.00 | | | 1 727 940.00 |
DX Trade payables and related accounts | 4 025.00 | | | 4 025.00 |
DY Tax and social security liabilities | 103 048.00 | | | 103 048.00 |
EC TOTAL (IV) | 2 700 016.00 | | | 2 700 016.00 |
EE Grand total (I to V) | 4 818 163.00 | | | 4 818 163.00 |
EG Accrued income and payables due within one year | 627 019.00 | | | 627 019.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 377 000.00 | | 377 000.00 | 377 000.00 |
FJ Net sales | 377 000.00 | | 377 000.00 | 377 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 350.00 | |
FR Total operating income (I) | | | 378 350.00 | |
FW Other purchases and external expenses | | | 10 594.00 | |
FX Taxes, duties, and similar payments | | | 3 663.00 | |
FY Salaries and Wages | | | 227 996.00 | |
FZ Social Security Contributions | | | 112 976.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 355 231.00 | |
GG - OPERATING RESULT (I - II) | | | 23 118.00 | |
GL Other interest and similar income | | | 677.00 | |
GP Total financial income (V) | | | 677.00 | |
GR Interest and similar expenses | | | 10 917.00 | |
GU Total financial expenses (VI) | | | 10 917.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -10 240.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 878.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 350.00 | | | 1 350.00 |
HA Exceptional income from management transactions | 6 733.00 | | | 6 733.00 |
HD Total exceptional income (VII) | 6 733.00 | | | 6 733.00 |
HE Exceptional expenses on management operations | 151.00 | | | 151.00 |
HH Total exceptional expenses (VIII) | 151.00 | | | 151.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 6 582.00 | | | 6 582.00 |
HK Income tax | -2 568.00 | | | -2 568.00 |
HL TOTAL REVENUE (I + III + V + VII) | 385 761.00 | | | 385 761.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 363 731.00 | | | 363 731.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 029.00 | | | 22 029.00 |
| |
| 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 | 4 294 003.00 | | | 4 294 003.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 032 176.00 | |
I4 DECREASES Grand Total | | | 4 032 176.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 294 003.00 | | | 4 294 003.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 31 499.00 | | | 31 499.00 |
7C Grand total | 31 499.00 | | | 31 499.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 17 060.00 | 17 060.00 | | 17 060.00 |
8B Suppliers and Related Accounts | 4 026.00 | 4 026.00 | | 4 026.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 710 880.00 | 171 880.00 | | 1 710 880.00 |
UL Receivables related to investments | 677.00 | 677.00 | | 677.00 |
UX Other trade receivables | 140 100.00 | | | 140 100.00 |
VH Loans with a maturity of more than one year at origin | 865 002.00 | 331 005.00 | 533 997.00 | 865 002.00 |
VK Loans repaid during the year | 324 987.00 | | | 324 987.00 |
VP Miscellaneous | 168 179.00 | | | 168 179.00 |
VQ Other Taxes, Duties, and Similar Debts | 103 048.00 | 103 048.00 | | 103 048.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 308 956.00 | 308 956.00 | | 308 956.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 700 016.00 | 627 020.00 | 533 997.00 | 2 700 016.00 |
