| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 000.00 | 1 424.00 | 1 576.00 | 3 000.00 |
AT Other tangible assets | 1 531.00 | 1 071.00 | 459.00 | 1 531.00 |
BD Other fixed assets | 355.00 | | 355.00 | 355.00 |
BJ TOTAL (I) | 6 459 886.00 | 1 360 936.00 | 5 098 949.00 | 6 459 886.00 |
BX Customers and related accounts | 569 420.00 | | 569 420.00 | 569 420.00 |
BZ Other receivables | 756 302.00 | | 756 302.00 | 756 302.00 |
CF Cash and cash equivalents | 116 926.00 | | 116 926.00 | 116 926.00 |
CH Prepaid expenses | 172.00 | | 172.00 | 172.00 |
CJ TOTAL (II) | 1 442 819.00 | | 1 442 819.00 | 1 442 819.00 |
CO Grand total (0 to V) | 7 902 705.00 | 1 360 936.00 | 6 541 768.00 | 7 902 705.00 |
CU Other investments | 6 455 000.00 | 1 358 441.00 | 5 096 559.00 | 6 455 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 500 000.00 | | 500 000.00 |
DB Share, merger, contribution premiums, etc. | 96 384.00 | 96 384.00 | | 96 384.00 |
DD Legal reserve (1) | 50 000.00 | 3 000.00 | | 50 000.00 |
DG Other reserves | 2 067 971.00 | 1 530 207.00 | | 2 067 971.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 046 433.00 | 634 764.00 | | 1 046 433.00 |
DK Regulated provisions | 7 432.00 | 4 981.00 | | 7 432.00 |
DL TOTAL (I) | 3 768 220.00 | 2 769 337.00 | | 3 768 220.00 |
DU Loans and Debts from Credit Institutions (3) | 2 195 206.00 | 2 873 852.00 | | 2 195 206.00 |
DV Miscellaneous Loans and Financial Debts (4) | 234 381.00 | 307 659.00 | | 234 381.00 |
DX Trade payables and related accounts | 13 173.00 | 9 252.00 | | 13 173.00 |
DY Tax and social security liabilities | 247 629.00 | 88 275.00 | | 247 629.00 |
EA Other liabilities | 83 160.00 | 83 160.00 | | 83 160.00 |
EC TOTAL (IV) | 2 773 548.00 | 3 362 198.00 | | 2 773 548.00 |
EE Grand total (I to V) | 6 541 768.00 | 6 131 535.00 | | 6 541 768.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 84.00 | 279.00 | | 84.00 |
EI Including equity loans | 234 381.00 | | | 234 381.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 073 984.00 | | 1 073 984.00 | 1 073 984.00 |
FJ Net sales | 1 073 984.00 | | 1 073 984.00 | 1 073 984.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 23 031.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 1 097 019.00 | |
FW Other purchases and external expenses | | | 58 783.00 | |
FX Taxes, duties, and similar payments | | | 6 912.00 | |
FY Salaries and Wages | | | 412 408.00 | |
FZ Social Security Contributions | | | 136 202.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 676.00 | |
GE Other Expenses | | | 10.00 | |
GF Total Operating Expenses (II) | | | 614 992.00 | |
GG - OPERATING RESULT (I - II) | | | 482 027.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 814 276.00 | |
GL Other interest and similar income | | | 698.00 | |
GP Total financial income (V) | | | 814 974.00 | |
GR Interest and similar expenses | | | 70 223.00 | |
GU Total financial expenses (VI) | | | 70 223.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 744 751.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 226 778.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 70 000.00 | 135.00 | | 70 000.00 |
HG Exceptional depreciation and provisions | 2 450.00 | 2 450.00 | | 2 450.00 |
HH Total exceptional expenses (VIII) | 72 450.00 | 2 585.00 | | 72 450.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -72 450.00 | -2 585.00 | | -72 450.00 |
HK Income tax | 107 895.00 | 78 953.00 | | 107 895.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 911 993.00 | 1 220 338.00 | | 1 911 993.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 865 560.00 | 585 574.00 | | 865 560.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 046 433.00 | 634 764.00 | | 1 046 433.00 |
| |
| 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 | 6 457 886.00 | | 2 000.00 | 6 457 886.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 455 355.00 | |
I4 DECREASES Grand Total | | | 6 459 886.00 | |
IO DECREASES Total including other intangible assets | | | 3 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 531.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 000.00 | | 2 000.00 | 1 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 531.00 | | | 1 531.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 455 355.00 | | | 6 455 355.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 819.00 | 676.00 | | 1 819.00 |
PE DEPRECIATION Total including other intangible assets | 1 000.00 | 424.00 | | 1 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 819.00 | 252.00 | | 819.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 4 981.00 | 2 450.00 | | 4 981.00 |
7B Total provisions for depreciation | 1 358 441.00 | | | 1 358 441.00 |
7C Grand total | 1 363 422.00 | 2 450.00 | | 1 363 422.00 |
9U on fixed assets – equity investments | | | | |
UJ - Exceptional | | 2 450.00 | | |
| |
| 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 | 13 173.00 | 13 173.00 | | 13 173.00 |
8C Staff and Related Accounts | 79 190.00 | 79 190.00 | | 79 190.00 |
8D Social Security and Other Social Organizations | 68 087.00 | 68 087.00 | | 68 087.00 |
8K Other liabilities (including liabilities related to repo transactions) | 83 160.00 | 83 160.00 | | 83 160.00 |
UX Other trade receivables | 569 420.00 | | | 569 420.00 |
VB VAT | 1 578.00 | | | 1 578.00 |
VC Group and associates | 621 104.00 | | | 621 104.00 |
VG Loans with a maturity of up to one year at origin | 84.00 | 84.00 | | 84.00 |
VH Loans with a maturity of more than one year at origin | 2 195 122.00 | 697 966.00 | 1 497 155.00 | 2 195 122.00 |
VI Group and Associates | 234 381.00 | 234 381.00 | | 234 381.00 |
VK Loans repaid during the year | 677 998.00 | | | 677 998.00 |
VM Income taxes | 125 724.00 | | | 125 724.00 |
VP Miscellaneous | 7 895.00 | | | 7 895.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 166.00 | 1 166.00 | | 1 166.00 |
VS Prepaid expenses | 172.00 | | | 172.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 325 894.00 | 1 325 894.00 | | 1 325 894.00 |
VW VAT | 99 186.00 | 99 186.00 | | 99 186.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 773 548.00 | 1 276 393.00 | 1 497 155.00 | 2 773 548.00 |
