| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 250 345.00 | 153 545.00 | 96 800.00 | 250 345.00 |
AT Other tangible assets | 7 173.00 | 7 173.00 | | 7 173.00 |
BD Other fixed assets | 114 450.00 | 114 450.00 | | 114 450.00 |
BH Other financial assets | 2 306.00 | | 2 306.00 | 2 306.00 |
BJ TOTAL (I) | 5 252 643.00 | 275 168.00 | 4 977 475.00 | 5 252 643.00 |
BX Customers and related accounts | 73 073.00 | | 73 073.00 | 73 073.00 |
BZ Other receivables | 5 948 566.00 | | 5 948 566.00 | 5 948 566.00 |
CF Cash and cash equivalents | 967 102.00 | | 967 102.00 | 967 102.00 |
CH Prepaid expenses | 156.00 | | 156.00 | 156.00 |
CJ TOTAL (II) | 6 988 896.00 | | 6 988 896.00 | 6 988 896.00 |
CO Grand total (0 to V) | 12 241 538.00 | 275 168.00 | 11 966 371.00 | 12 241 538.00 |
CU Other investments | 4 878 369.00 | | 4 878 369.00 | 4 878 369.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 714 000.00 | 1 714 000.00 | | 1 714 000.00 |
DD Legal reserve (1) | 171 400.00 | 171 400.00 | | 171 400.00 |
DG Other reserves | 8 187 385.00 | 8 494 671.00 | | 8 187 385.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -78 512.00 | -307 286.00 | | -78 512.00 |
DL TOTAL (I) | 9 994 273.00 | 10 072 785.00 | | 9 994 273.00 |
DQ Provisions for Expenses | 938 664.00 | 938 167.00 | | 938 664.00 |
DR TOTAL (IV) | 938 664.00 | 938 167.00 | | 938 664.00 |
DV Miscellaneous Loans and Financial Debts (4) | 925 989.00 | 701 014.00 | | 925 989.00 |
DX Trade payables and related accounts | 10 173.00 | 8 643.00 | | 10 173.00 |
DY Tax and social security liabilities | 83 025.00 | 290 260.00 | | 83 025.00 |
EA Other liabilities | 246.00 | 373 191.00 | | 246.00 |
EB Prepaid income (2) | 14 000.00 | | | 14 000.00 |
EC TOTAL (IV) | 1 033 434.00 | 1 373 108.00 | | 1 033 434.00 |
EE Grand total (I to V) | 11 966 371.00 | 12 384 060.00 | | 11 966 371.00 |
EG Accrued income and payables due within one year | 1 033 434.00 | 1 373 108.00 | | 1 033 434.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 274 557.00 | | 274 557.00 | 274 557.00 |
FJ Net sales | 274 557.00 | | 274 557.00 | 274 557.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 28 710.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 303 268.00 | |
FW Other purchases and external expenses | | | 59 549.00 | |
FX Taxes, duties, and similar payments | | | 2 846.00 | |
FY Salaries and Wages | | | 144 911.00 | |
FZ Social Security Contributions | | | 47 645.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 340.00 | |
GF Total Operating Expenses (II) | | | 265 291.00 | |
GG - OPERATING RESULT (I - II) | | | 37 977.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 4.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GN Positive exchange differences | | | | |
GP Total financial income (V) | | | 4.00 | |
GR Interest and similar expenses | | | 10 344.00 | |
GS Negative differences of foreign exchange | | | 2 533.00 | |
GU Total financial expenses (VI) | | | 12 877.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -12 873.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 25 104.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 28 710.00 | 68 370.00 | | 28 710.00 |
HE Exceptional expenses on management operations | 48.00 | 194 692.00 | | 48.00 |
HG Exceptional depreciation and provisions | 497.00 | 355.00 | | 497.00 |
HH Total exceptional expenses (VIII) | 545.00 | 195 047.00 | | 545.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -545.00 | -195 047.00 | | -545.00 |
HK Income tax | 103 071.00 | 130 864.00 | | 103 071.00 |
HL TOTAL REVENUE (I + III + V + VII) | 303 272.00 | 338 255.00 | | 303 272.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 381 784.00 | 645 541.00 | | 381 784.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -78 512.00 | -307 286.00 | | -78 512.00 |
| |
| 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 | 5 252 643.00 | | | 5 252 643.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 995 125.00 | |
I4 DECREASES Grand Total | | | 5 252 643.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 257 518.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 257 518.00 | | | 257 518.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 995 125.00 | | | 4 995 125.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 150 378.00 | 10 340.00 | | 150 378.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 150 378.00 | 10 340.00 | | 150 378.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
060 Merchandise inventory | 1 144 500.00 | | | 1 144 500.00 |
5B Provisions for taxes | | | | |
5Z Total provisions for risks and expenses | 938 167.00 | 497.00 | | 938 167.00 |
7B Total provisions for depreciation | 114 450.00 | | | 114 450.00 |
7C Grand total | 1 052 617.00 | 497.00 | | 1 052 617.00 |
UJ - Exceptional | | 497.00 | | |
| |
| 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 | 10 173.00 | 10 173.00 | | 10 173.00 |
8C Staff and Related Accounts | 13 089.00 | 13 089.00 | | 13 089.00 |
8D Social Security and Other Social Organizations | 10 960.00 | 10 960.00 | | 10 960.00 |
8K Other liabilities (including liabilities related to repo transactions) | 246.00 | 246.00 | | 246.00 |
8L Deferred income | 14 000.00 | 14 000.00 | | 14 000.00 |
UT Other financial assets | 2 306.00 | | | 2 306.00 |
UX Other trade receivables | 73 073.00 | | | 73 073.00 |
VB VAT | 26 100.00 | | | 26 100.00 |
VC Group and associates | 5 895 430.00 | | | 5 895 430.00 |
VI Group and Associates | 925 989.00 | 925 989.00 | | 925 989.00 |
VM Income taxes | 26 617.00 | | | 26 617.00 |
VP Miscellaneous | 419.00 | | | 419.00 |
VQ Other Taxes, Duties, and Similar Debts | 54 576.00 | 54 576.00 | | 54 576.00 |
VS Prepaid expenses | 156.00 | | | 156.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 024 100.00 | 6 021 794.00 | 2 306.00 | 6 024 100.00 |
VW VAT | 4 401.00 | 4 401.00 | | 4 401.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 033 434.00 | 1 033 434.00 | | 1 033 434.00 |
