| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 75.00 | | 75.00 | 75.00 |
BJ TOTAL (I) | 932 885.00 | | 932 885.00 | 932 885.00 |
BX Customers and related accounts | 76 326.00 | | 76 326.00 | 76 326.00 |
BZ Other receivables | 276.00 | | 276.00 | 276.00 |
CF Cash and cash equivalents | 7 312.00 | | 7 312.00 | 7 312.00 |
CJ TOTAL (II) | 83 914.00 | | 83 914.00 | 83 914.00 |
CO Grand total (0 to V) | 1 016 799.00 | | 1 016 799.00 | 1 016 799.00 |
CU Other investments | 932 810.00 | | 932 810.00 | 932 810.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 3 212.00 | | 4 000.00 |
DH Retained earnings | 123 731.00 | 59 665.00 | | 123 731.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 75 023.00 | 64 854.00 | | 75 023.00 |
DK Regulated provisions | 38 758.00 | 25 616.00 | | 38 758.00 |
DL TOTAL (I) | 281 513.00 | 193 347.00 | | 281 513.00 |
DU Loans and Debts from Credit Institutions (3) | 192 481.00 | 291 391.00 | | 192 481.00 |
DV Miscellaneous Loans and Financial Debts (4) | 526 969.00 | 517 430.00 | | 526 969.00 |
DX Trade payables and related accounts | 1 409.00 | 2 936.00 | | 1 409.00 |
DY Tax and social security liabilities | 13 366.00 | 7 905.00 | | 13 366.00 |
EA Other liabilities | 1 060.00 | 151.00 | | 1 060.00 |
EC TOTAL (IV) | 735 286.00 | 819 814.00 | | 735 286.00 |
EE Grand total (I to V) | 1 016 799.00 | 1 013 161.00 | | 1 016 799.00 |
EG Accrued income and payables due within one year | 118 408.00 | 593 897.00 | | 118 408.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 173 309.00 | | 173 309.00 | 173 309.00 |
FJ Net sales | 173 309.00 | | 173 309.00 | 173 309.00 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 173 314.00 | |
FW Other purchases and external expenses | | | 12 110.00 | |
FX Taxes, duties, and similar payments | | | 1 083.00 | |
FY Salaries and Wages | | | 74 500.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 87 695.00 | |
GG - OPERATING RESULT (I - II) | | | 85 618.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 36 471.00 | |
GL Other interest and similar income | | | 142.00 | |
GP Total financial income (V) | | | 36 612.00 | |
GR Interest and similar expenses | | | 17 565.00 | |
GU Total financial expenses (VI) | | | 17 565.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 19 048.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 104 666.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 13 143.00 | 8 738.00 | | 13 143.00 |
HH Total exceptional expenses (VIII) | 13 143.00 | 8 738.00 | | 13 143.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -13 143.00 | -8 738.00 | | -13 143.00 |
HK Income tax | 16 500.00 | 9 562.00 | | 16 500.00 |
HL TOTAL REVENUE (I + III + V + VII) | 209 926.00 | 135 514.00 | | 209 926.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 134 903.00 | 70 659.00 | | 134 903.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 75 023.00 | 64 854.00 | | 75 023.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 25 616.00 | 13 143.00 | | 25 616.00 |
7C Grand total | 25 616.00 | 13 143.00 | | 25 616.00 |
UJ - Exceptional | | 13 143.00 | | |
| |
| 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 | 1 622.00 | 1 622.00 | | 1 622.00 |
8B Suppliers and Related Accounts | 1 409.00 | 1 409.00 | | 1 409.00 |
8E Income Taxes | 822.00 | 822.00 | | 822.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 060.00 | 1 060.00 | | 1 060.00 |
UT Other financial assets | 75.00 | | | 75.00 |
UX Other trade receivables | 76 326.00 | | | 76 326.00 |
VB VAT | 264.00 | | | 264.00 |
VH Loans with a maturity of more than one year at origin | 192 481.00 | 68 303.00 | 124 178.00 | 192 481.00 |
VI Group and Associates | 525 347.00 | 32 647.00 | 492 700.00 | 525 347.00 |
VK Loans repaid during the year | 98 910.00 | | | 98 910.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 12.00 | | | 12.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 76 677.00 | 76 602.00 | 75.00 | 76 677.00 |
VW VAT | 12 544.00 | 12 544.00 | | 12 544.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 735 286.00 | 118 408.00 | 616 878.00 | 735 286.00 |
