| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 969.00 | 290.00 | 678.00 | 969.00 |
AT Other tangible assets | 1 158.00 | 1 158.00 | | 1 158.00 |
BJ TOTAL (I) | 733 879.00 | 253 948.00 | 479 930.00 | 733 879.00 |
BZ Other receivables | 3 468 731.00 | 771 266.00 | 2 697 464.00 | 3 468 731.00 |
CF Cash and cash equivalents | 66.00 | | 66.00 | 66.00 |
CJ TOTAL (II) | 3 468 797.00 | 771 266.00 | 2 697 531.00 | 3 468 797.00 |
CO Grand total (0 to V) | 4 202 677.00 | 1 025 215.00 | 3 177 461.00 | 4 202 677.00 |
CU Other investments | 731 751.00 | 252 500.00 | 479 251.00 | 731 751.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DH Retained earnings | 2 445 766.00 | | | 2 445 766.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 81 166.00 | | | 81 166.00 |
DL TOTAL (I) | 2 535 318.00 | | | 2 535 318.00 |
DU Loans and Debts from Credit Institutions (3) | 29 629.00 | | | 29 629.00 |
DV Miscellaneous Loans and Financial Debts (4) | 409 074.00 | | | 409 074.00 |
DX Trade payables and related accounts | 178 975.00 | | | 178 975.00 |
DY Tax and social security liabilities | 20 723.00 | | | 20 723.00 |
EA Other liabilities | 3 740.00 | | | 3 740.00 |
EC TOTAL (IV) | 642 143.00 | | | 642 143.00 |
EE Grand total (I to V) | 3 177 461.00 | | | 3 177 461.00 |
EG Accrued income and payables due within one year | 642 143.00 | | | 642 143.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 29 629.00 | | | 29 629.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 77 051.00 | |
FX Taxes, duties, and similar payments | | | 19 261.00 | |
FY Salaries and Wages | | | 130 890.00 | |
FZ Social Security Contributions | | | 50 995.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 290.00 | |
GF Total Operating Expenses (II) | | | 278 489.00 | |
GG - OPERATING RESULT (I - II) | | | -278 489.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 331 938.00 | |
GP Total financial income (V) | | | 331 938.00 | |
GR Interest and similar expenses | | | 1 197.00 | |
GU Total financial expenses (VI) | | | 1 197.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 330 740.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 52 251.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 40 326.00 | | | 40 326.00 |
HA Exceptional income from management transactions | 2 029.00 | | | 2 029.00 |
HC Reversals of provisions and transfers of expenses | 27 075.00 | | | 27 075.00 |
HD Total exceptional income (VII) | 29 104.00 | | | 29 104.00 |
HE Exceptional expenses on management operations | 189.00 | | | 189.00 |
HH Total exceptional expenses (VIII) | 189.00 | | | 189.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 28 915.00 | | | 28 915.00 |
HL TOTAL REVENUE (I + III + V + VII) | 361 042.00 | | | 361 042.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 279 876.00 | | | 279 876.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 81 166.00 | | | 81 166.00 |
HP References: Equipment leasing | 12 780.00 | | | 12 780.00 |
| |
| 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 | 732 909.00 | | 969.00 | 732 909.00 |
I3 DECREASES Total Financial Fixed Assets | | | 731 751.00 | |
I4 DECREASES Grand Total | | | 733 879.00 | |
IO DECREASES Total including other intangible assets | | | 969.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 158.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 969.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 158.00 | | | 1 158.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 731 751.00 | | | 731 751.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 158.00 | 290.00 | | 1 158.00 |
PE DEPRECIATION Total including other intangible assets | | 290.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | 1 158.00 | | | 1 158.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 798 341.00 | | 27 075.00 | 798 341.00 |
7B Total provisions for depreciation | 1 050 841.00 | | 27 075.00 | 1 050 841.00 |
7C Grand total | 1 050 841.00 | | 27 075.00 | 1 050 841.00 |
9U on fixed assets – equity investments | | | | |
UJ - Exceptional | | | 27 075.00 | |
| |
| 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 | 178 975.00 | 178 975.00 | | 178 975.00 |
8C Staff and Related Accounts | 5 093.00 | 5 093.00 | | 5 093.00 |
8D Social Security and Other Social Organizations | 10 955.00 | 10 955.00 | | 10 955.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 740.00 | 3 740.00 | | 3 740.00 |
VB VAT | 963.00 | | | 963.00 |
VC Group and associates | 2 741 595.00 | | | 2 741 595.00 |
VG Loans with a maturity of up to one year at origin | 29 629.00 | 29 629.00 | | 29 629.00 |
VI Group and Associates | 409 074.00 | 409 074.00 | | 409 074.00 |
VM Income taxes | 2 075.00 | | | 2 075.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 674.00 | 4 674.00 | | 4 674.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 724 097.00 | | | 724 097.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 468 731.00 | 3 468 731.00 | | 3 468 731.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 642 143.00 | 642 143.00 | | 642 143.00 |
