| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | | | 947.00 | |
BB Receivables related to investments | | | 325 956.00 | |
BD Other fixed assets | | | 19.00 | |
BJ TOTAL (I) | | | 1 403 179.00 | |
BX Customers and related accounts | | | 69 092.00 | |
BZ Other receivables | | | 127 259.00 | |
CF Cash and cash equivalents | | | 57 121.00 | |
CJ TOTAL (II) | | | 253 473.00 | |
CO Grand total (0 to V) | | | 1 656 652.00 | |
CS Evaluated investments - equity method | | | 1 076 256.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 699 400.00 | 699 400.00 | | 699 400.00 |
DD Legal reserve (1) | 69 940.00 | 69 940.00 | | 69 940.00 |
DG Other reserves | 776 358.00 | 776 838.00 | | 776 358.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 892.00 | -479.00 | | 11 892.00 |
DL TOTAL (I) | 1 557 591.00 | 1 545 698.00 | | 1 557 591.00 |
DU Loans and Debts from Credit Institutions (3) | 175.00 | 2 134.00 | | 175.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 306.00 | 9 149.00 | | 9 306.00 |
DX Trade payables and related accounts | 6 600.00 | 7 200.00 | | 6 600.00 |
DY Tax and social security liabilities | 82 979.00 | 59 453.00 | | 82 979.00 |
EC TOTAL (IV) | 99 061.00 | 77 936.00 | | 99 061.00 |
EE Grand total (I to V) | 1 656 652.00 | 1 623 634.00 | | 1 656 652.00 |
EG Accrued income and payables due within one year | 99 061.00 | 77 936.00 | | 99 061.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 357 577.00 | |
FJ Net sales | | | 357 577.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 357 577.00 | |
FW Other purchases and external expenses | | | 14 501.00 | |
FX Taxes, duties, and similar payments | | | 1 782.00 | |
FY Salaries and Wages | | | 205 135.00 | |
FZ Social Security Contributions | | | 127 334.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 528.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 357 282.00 | |
GG - OPERATING RESULT (I - II) | | | 294.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 6 000.00 | |
GL Other interest and similar income | | | 6 435.00 | |
GP Total financial income (V) | | | 12 435.00 | |
GR Interest and similar expenses | | | 820.00 | |
GU Total financial expenses (VI) | | | 820.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 11 614.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 909.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 17.00 | 311.00 | | 17.00 |
HH Total exceptional expenses (VIII) | 17.00 | 311.00 | | 17.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -17.00 | -311.00 | | -17.00 |
HL TOTAL REVENUE (I + III + V + VII) | 370 012.00 | 316 801.00 | | 370 012.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 358 119.00 | 317 280.00 | | 358 119.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 892.00 | -479.00 | | 11 892.00 |
| |
| 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 | 1 406 739.00 | | 38 135.00 | 1 406 739.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 402 232.00 | |
I4 DECREASES Grand Total | | | 1 444 874.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 42 642.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 42 642.00 | | | 42 642.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 364 097.00 | | 38 135.00 | 1 364 097.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 33 166.00 | 8 528.00 | | 33 166.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 33 166.00 | 8 528.00 | | 33 166.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
| |
| 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 | 6 600.00 | 6 600.00 | | 6 600.00 |
8D Social Security and Other Social Organizations | 56 717.00 | 56 717.00 | | 56 717.00 |
UL Receivables related to investments | 325 956.00 | 325 956.00 | | 325 956.00 |
UX Other trade receivables | 69 092.00 | | | 69 092.00 |
VB VAT | 1 439.00 | | | 1 439.00 |
VH Loans with a maturity of more than one year at origin | 175.00 | 175.00 | | 175.00 |
VI Group and Associates | 9 306.00 | 9 306.00 | | 9 306.00 |
VK Loans repaid during the year | 1 979.00 | | | 1 979.00 |
VM Income taxes | 119 384.00 | | | 119 384.00 |
VQ Other Taxes, Duties, and Similar Debts | 700.00 | 700.00 | | 700.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 435.00 | | | 6 435.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 522 307.00 | 522 307.00 | | 522 307.00 |
VW VAT | 25 561.00 | 25 561.00 | | 25 561.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 99 061.00 | 99 061.00 | | 99 061.00 |
