| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 15 245.00 | 15 245.00 | | 15 245.00 |
AT Other tangible assets | 1 060.00 | 1 060.00 | | 1 060.00 |
BB Receivables related to investments | 57 745.00 | 57 745.00 | | 57 745.00 |
BH Other financial assets | 6 361.00 | | 6 361.00 | 6 361.00 |
BJ TOTAL (I) | 1 766 381.00 | 121 691.00 | 1 644 690.00 | 1 766 381.00 |
BX Customers and related accounts | 72 000.00 | | 72 000.00 | 72 000.00 |
BZ Other receivables | 7 154.00 | | 7 154.00 | 7 154.00 |
CF Cash and cash equivalents | 33 210.00 | | 33 210.00 | 33 210.00 |
CJ TOTAL (II) | 112 364.00 | | 112 364.00 | 112 364.00 |
CO Grand total (0 to V) | 1 878 745.00 | 121 691.00 | 1 757 054.00 | 1 878 745.00 |
CU Other investments | 1 685 970.00 | 47 641.00 | 1 638 329.00 | 1 685 970.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 000.00 | 60 000.00 | | 60 000.00 |
DB Share, merger, contribution premiums, etc. | 174 050.00 | 174 050.00 | | 174 050.00 |
DD Legal reserve (1) | 6 000.00 | 6 000.00 | | 6 000.00 |
DG Other reserves | 888 296.00 | 884 340.00 | | 888 296.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 66 775.00 | 3 956.00 | | 66 775.00 |
DK Regulated provisions | 74 710.00 | 74 710.00 | | 74 710.00 |
DL TOTAL (I) | 1 269 830.00 | 1 203 056.00 | | 1 269 830.00 |
DU Loans and Debts from Credit Institutions (3) | 412 956.00 | 473 320.00 | | 412 956.00 |
DV Miscellaneous Loans and Financial Debts (4) | 35 262.00 | 1 295.00 | | 35 262.00 |
DX Trade payables and related accounts | 2 496.00 | 2 376.00 | | 2 496.00 |
DY Tax and social security liabilities | 36 509.00 | 33 183.00 | | 36 509.00 |
EC TOTAL (IV) | 487 224.00 | 510 174.00 | | 487 224.00 |
EE Grand total (I to V) | 1 757 054.00 | 1 713 230.00 | | 1 757 054.00 |
EG Accrued income and payables due within one year | 174 986.00 | 91 678.00 | | 174 986.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 220 800.00 | | 220 800.00 | 220 800.00 |
FJ Net sales | 220 800.00 | | 220 800.00 | 220 800.00 |
FQ Other income | | | 36.00 | |
FR Total operating income (I) | | | 220 836.00 | |
FW Other purchases and external expenses | | | 6 314.00 | |
FX Taxes, duties, and similar payments | | | 1 527.00 | |
FY Salaries and Wages | | | 95 955.00 | |
FZ Social Security Contributions | | | 38 370.00 | |
GE Other Expenses | | | 21.00 | |
GF Total Operating Expenses (II) | | | 142 187.00 | |
GG - OPERATING RESULT (I - II) | | | 78 649.00 | |
GR Interest and similar expenses | | | 11 874.00 | |
GU Total financial expenses (VI) | | | 11 874.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -11 874.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 66 775.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 220 836.00 | 149 740.00 | | 220 836.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 154 061.00 | 145 784.00 | | 154 061.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 66 775.00 | 3 956.00 | | 66 775.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 74 710.00 | | | 74 710.00 |
7C Grand total | 74 710.00 | | | 74 710.00 |
| |
| 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 | 35 262.00 | 35 262.00 | | 35 262.00 |
8B Suppliers and Related Accounts | 2 496.00 | 2 496.00 | | 2 496.00 |
VG Loans with a maturity of up to one year at origin | 412 956.00 | 100 718.00 | 312 238.00 | 412 956.00 |
VQ Other Taxes, Duties, and Similar Debts | 36 509.00 | 36 509.00 | | 36 509.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 143 260.00 | 79 154.00 | 64 106.00 | 143 260.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 487 224.00 | 174 986.00 | 312 238.00 | 487 224.00 |
