| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 6 509 653.00 | | 6 509 653.00 | 6 509 653.00 |
BX Customers and related accounts | 144 000.00 | | 144 000.00 | 144 000.00 |
BZ Other receivables | 329 678.00 | | 329 678.00 | 329 678.00 |
CF Cash and cash equivalents | 190 569.00 | | 190 569.00 | 190 569.00 |
CJ TOTAL (II) | 664 247.00 | | 664 247.00 | 664 247.00 |
CO Grand total (0 to V) | 7 173 900.00 | | 7 173 900.00 | 7 173 900.00 |
CU Other investments | 6 509 653.00 | | 6 509 653.00 | 6 509 653.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | | | 1 000 000.00 |
DD Legal reserve (1) | 100 000.00 | | | 100 000.00 |
DG Other reserves | 1 533 930.00 | | | 1 533 930.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 692 774.00 | | | 692 774.00 |
DK Regulated provisions | 50 871.00 | | | 50 871.00 |
DL TOTAL (I) | 3 377 575.00 | | | 3 377 575.00 |
DU Loans and Debts from Credit Institutions (3) | 3 697 790.00 | | | 3 697 790.00 |
DX Trade payables and related accounts | 3 942.00 | | | 3 942.00 |
DY Tax and social security liabilities | 61 593.00 | | | 61 593.00 |
EA Other liabilities | 33 000.00 | | | 33 000.00 |
EC TOTAL (IV) | 3 796 324.00 | | | 3 796 324.00 |
EE Grand total (I to V) | 7 173 900.00 | | | 7 173 900.00 |
EG Accrued income and payables due within one year | 576 824.00 | | | 576 824.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 211.00 | | | 211.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 495 600.00 | | 495 600.00 | 495 600.00 |
FJ Net sales | 495 600.00 | | 495 600.00 | 495 600.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 495 601.00 | |
FW Other purchases and external expenses | | | 4 653.00 | |
FX Taxes, duties, and similar payments | | | 11 386.00 | |
FY Salaries and Wages | | | 122 547.00 | |
FZ Social Security Contributions | | | 46 143.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 184 733.00 | |
GG - OPERATING RESULT (I - II) | | | 310 868.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 540 494.00 | |
GL Other interest and similar income | | | 3 057.00 | |
GP Total financial income (V) | | | 543 551.00 | |
GR Interest and similar expenses | | | 50 333.00 | |
GU Total financial expenses (VI) | | | 50 333.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 493 219.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 804 087.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 2.00 | | | 2.00 |
HG Exceptional depreciation and provisions | 16 919.00 | | | 16 919.00 |
HH Total exceptional expenses (VIII) | 16 921.00 | | | 16 921.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -16 921.00 | | | -16 921.00 |
HK Income tax | 94 391.00 | | | 94 391.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 039 152.00 | | | 1 039 152.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 346 378.00 | | | 346 378.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 692 774.00 | | | 692 774.00 |
| |
| 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 | 6 509 653.00 | | | 6 509 653.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 509 653.00 | |
I4 DECREASES Grand Total | | | 6 509 653.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 509 653.00 | | | 6 509 653.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 33 951.00 | 16 919.00 | | 33 951.00 |
7C Grand total | 33 951.00 | 16 919.00 | | 33 951.00 |
UJ - Exceptional | | 16 919.00 | | |
| |
| 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 | 3 942.00 | 3 942.00 | | 3 942.00 |
8C Staff and Related Accounts | 6 863.00 | 6 863.00 | | 6 863.00 |
8D Social Security and Other Social Organizations | 15 266.00 | 15 266.00 | | 15 266.00 |
8K Other liabilities (including liabilities related to repo transactions) | 33 000.00 | 33 000.00 | | 33 000.00 |
UX Other trade receivables | 144 000.00 | | | 144 000.00 |
VB VAT | 657.00 | | | 657.00 |
VC Group and associates | 221 576.00 | | | 221 576.00 |
VG Loans with a maturity of up to one year at origin | 211.00 | 211.00 | | 211.00 |
VH Loans with a maturity of more than one year at origin | 3 697 578.00 | 480 078.00 | 1 896 000.00 | 3 697 578.00 |
VK Loans repaid during the year | 439 750.00 | | | 439 750.00 |
VM Income taxes | 104 435.00 | | | 104 435.00 |
VP Miscellaneous | 3 010.00 | | | 3 010.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 204.00 | 7 204.00 | | 7 204.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 473 678.00 | 473 678.00 | | 473 678.00 |
VW VAT | 32 260.00 | 32 260.00 | | 32 260.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 796 324.00 | 578 824.00 | 1 896 000.00 | 3 796 324.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 2.00 | | | 2.00 |
