| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 136 095.00 | | 136 095.00 | 136 095.00 |
BX Customers and related accounts | 178 693.00 | 11 353.00 | 167 340.00 | 178 693.00 |
BZ Other receivables | 721 021.00 | | 721 021.00 | 721 021.00 |
CF Cash and cash equivalents | 313.00 | | 313.00 | 313.00 |
CH Prepaid expenses | 7 138.00 | | 7 138.00 | 7 138.00 |
CJ TOTAL (II) | 907 165.00 | 11 353.00 | 895 812.00 | 907 165.00 |
CO Grand total (0 to V) | 1 043 260.00 | 11 353.00 | 1 031 907.00 | 1 043 260.00 |
CR Shares due in more than one year | 711 329.00 | | | 711 329.00 |
CU Other investments | 136 095.00 | | 136 095.00 | 136 095.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 800.00 | 45 800.00 | | 45 800.00 |
DB Share, merger, contribution premiums, etc. | 48 880.00 | 48 880.00 | | 48 880.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 189 820.00 | 117 083.00 | | 189 820.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 133 241.00 | 149 452.00 | | 133 241.00 |
DL TOTAL (I) | 418 741.00 | 362 215.00 | | 418 741.00 |
DX Trade payables and related accounts | 113 376.00 | 153 194.00 | | 113 376.00 |
DY Tax and social security liabilities | 44 168.00 | 27 414.00 | | 44 168.00 |
EA Other liabilities | 450 568.00 | 332 515.00 | | 450 568.00 |
EB Prepaid income (2) | 5 054.00 | 2 100.00 | | 5 054.00 |
EC TOTAL (IV) | 613 166.00 | 515 223.00 | | 613 166.00 |
EE Grand total (I to V) | 1 031 907.00 | 877 439.00 | | 1 031 907.00 |
EG Accrued income and payables due within one year | 162 598.00 | 515 223.00 | | 162 598.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 553 921.00 | | 553 921.00 | 553 921.00 |
FJ Net sales | 553 921.00 | | 553 921.00 | 553 921.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 12 935.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 566 858.00 | |
FW Other purchases and external expenses | | | 501 172.00 | |
FX Taxes, duties, and similar payments | | | 1 496.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 9 247.00 | |
GF Total Operating Expenses (II) | | | 511 915.00 | |
GG - OPERATING RESULT (I - II) | | | 54 943.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 89 640.00 | |
GL Other interest and similar income | | | 4 565.00 | |
GP Total financial income (V) | | | 94 205.00 | |
GR Interest and similar expenses | | | 5 235.00 | |
GU Total financial expenses (VI) | | | 5 235.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 88 970.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 143 913.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 37 000.00 | | |
HD Total exceptional income (VII) | | 37 000.00 | | |
HE Exceptional expenses on management operations | 180.00 | 159.00 | | 180.00 |
HH Total exceptional expenses (VIII) | 180.00 | 159.00 | | 180.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -180.00 | 36 841.00 | | -180.00 |
HK Income tax | 10 492.00 | 5 554.00 | | 10 492.00 |
HL TOTAL REVENUE (I + III + V + VII) | 661 062.00 | 647 013.00 | | 661 062.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 527 822.00 | 497 561.00 | | 527 822.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 133 241.00 | 149 452.00 | | 133 241.00 |
| |
| 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 | 136 095.00 | | | 136 095.00 |
I3 DECREASES Total Financial Fixed Assets | | | 136 095.00 | |
I4 DECREASES Grand Total | | | 136 095.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 136 095.00 | | | 136 095.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 24 288.00 | | 12 935.00 | 24 288.00 |
7B Total provisions for depreciation | 24 288.00 | | 12 935.00 | 24 288.00 |
7C Grand total | 24 288.00 | | 12 935.00 | 24 288.00 |
UE of which provisions and reversals: - Operating | | | 12 935.00 | |
| |
| 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 | 113 376.00 | 113 376.00 | | 113 376.00 |
8E Income Taxes | 8 276.00 | 8 276.00 | | 8 276.00 |
8K Other liabilities (including liabilities related to repo transactions) | 441 541.00 | | | 441 541.00 |
8L Deferred income | 5 054.00 | 5 054.00 | | 5 054.00 |
UX Other trade receivables | 165 070.00 | | | 165 070.00 |
VA Doubtful or disputed receivables | 13 623.00 | | | 13 623.00 |
VB VAT | 23 315.00 | | | 23 315.00 |
VC Group and associates | 553 414.00 | | | 553 414.00 |
VI Group and Associates | 9 027.00 | | | 9 027.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 268.00 | 1 268.00 | | 1 268.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 144 292.00 | | | 144 292.00 |
VS Prepaid expenses | 7 138.00 | | | 7 138.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 906 852.00 | 195 523.00 | 711 329.00 | 906 852.00 |
VW VAT | 34 624.00 | 34 624.00 | | 34 624.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 613 166.00 | 162 598.00 | | 613 166.00 |
