| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 887.00 | 887.00 | | 887.00 |
BD Other fixed assets | 163 000.00 | | 163 000.00 | 163 000.00 |
BJ TOTAL (I) | 6 694 719.00 | 887.00 | 6 693 832.00 | 6 694 719.00 |
BX Customers and related accounts | 197 958.00 | | 197 958.00 | 197 958.00 |
BZ Other receivables | 653 061.00 | | 653 061.00 | 653 061.00 |
CF Cash and cash equivalents | 290 041.00 | | 290 041.00 | 290 041.00 |
CH Prepaid expenses | 3 237.00 | | 3 237.00 | 3 237.00 |
CJ TOTAL (II) | 1 144 298.00 | | 1 144 298.00 | 1 144 298.00 |
CO Grand total (0 to V) | 7 861 892.00 | 887.00 | 7 861 005.00 | 7 861 892.00 |
CU Other investments | 6 530 832.00 | | 6 530 832.00 | 6 530 832.00 |
CW Deferred expenses or loan issuance costs | 22 875.00 | | 22 875.00 | 22 875.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 278 257.00 | | | 2 278 257.00 |
DB Share, merger, contribution premiums, etc. | 596 154.00 | | | 596 154.00 |
DD Legal reserve (1) | 178 899.00 | | | 178 899.00 |
DH Retained earnings | 2 100 296.00 | | | 2 100 296.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 475 682.00 | | | 475 682.00 |
DK Regulated provisions | 328 908.00 | | | 328 908.00 |
DL TOTAL (I) | 5 958 197.00 | | | 5 958 197.00 |
DU Loans and Debts from Credit Institutions (3) | 1 571 480.00 | | | 1 571 480.00 |
DV Miscellaneous Loans and Financial Debts (4) | 217 146.00 | | | 217 146.00 |
DX Trade payables and related accounts | 7 636.00 | | | 7 636.00 |
DY Tax and social security liabilities | 60 302.00 | | | 60 302.00 |
EA Other liabilities | 46 242.00 | | | 46 242.00 |
EC TOTAL (IV) | 1 902 808.00 | | | 1 902 808.00 |
EE Grand total (I to V) | 7 861 005.00 | | | 7 861 005.00 |
EG Accrued income and payables due within one year | 645 779.00 | | | 645 779.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 299 501.00 | | 299 501.00 | 299 501.00 |
FJ Net sales | 299 501.00 | | 299 501.00 | 299 501.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 688.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 300 191.00 | |
FW Other purchases and external expenses | | | 30 615.00 | |
FX Taxes, duties, and similar payments | | | 5 589.00 | |
FY Salaries and Wages | | | 182 830.00 | |
FZ Social Security Contributions | | | 76 780.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 000.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 300 816.00 | |
GG - OPERATING RESULT (I - II) | | | -624.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 500 000.00 | |
GL Other interest and similar income | | | 1 838.00 | |
GP Total financial income (V) | | | 501 838.00 | |
GR Interest and similar expenses | | | 32 484.00 | |
GU Total financial expenses (VI) | | | 32 484.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 469 354.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 468 729.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 688.00 | | | 688.00 |
HA Exceptional income from management transactions | 1 066.00 | | | 1 066.00 |
HB Exceptional income from capital transactions | 613.00 | | | 613.00 |
HD Total exceptional income (VII) | 1 679.00 | | | 1 679.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 679.00 | | | 1 679.00 |
HK Income tax | -5 274.00 | | | -5 274.00 |
HL TOTAL REVENUE (I + III + V + VII) | 803 709.00 | | | 803 709.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 328 026.00 | | | 328 026.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 475 682.00 | | | 475 682.00 |
| |
| 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 | 6 581 121.00 | 113 598.00 | | 6 581 121.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 887.00 | | | 887.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 693 832.00 | |
I4 DECREASES Grand Total | | | 6 694 719.00 | |
IN DECREASES Start-up, development, or research expenses | | | 887.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 580 233.00 | 113 598.00 | | 6 580 233.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 887.00 | | | 887.00 |
CY DEPRECIATION Start-up, development, or research expenses | 887.00 | | | 887.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 328 908.00 | | | 328 908.00 |
7C Grand total | 328 908.00 | | | 328 908.00 |
| |
| 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 | 7 636.00 | 7 636.00 | | 7 636.00 |
8C Staff and Related Accounts | 7 258.00 | 7 258.00 | | 7 258.00 |
8D Social Security and Other Social Organizations | 16 741.00 | 16 741.00 | | 16 741.00 |
8K Other liabilities (including liabilities related to repo transactions) | 46 242.00 | 46 242.00 | | 46 242.00 |
UX Other trade receivables | 197 958.00 | 197 958.00 | | 197 958.00 |
VB VAT | 9 983.00 | 9 983.00 | | 9 983.00 |
VC Group and associates | 17 889.00 | 17 889.00 | | 17 889.00 |
VG Loans with a maturity of up to one year at origin | 194.00 | 194.00 | | 194.00 |
VH Loans with a maturity of more than one year at origin | 1 571 285.00 | 314 257.00 | 1 257 028.00 | 1 571 285.00 |
VI Group and Associates | 217 146.00 | 217 146.00 | | 217 146.00 |
VK Loans repaid during the year | 314 257.00 | | | 314 257.00 |
VM Income taxes | 149 032.00 | 149 032.00 | | 149 032.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 791.00 | 2 791.00 | | 2 791.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 476 156.00 | 476 156.00 | | 476 156.00 |
VS Prepaid expenses | 3 237.00 | 3 237.00 | | 3 237.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 854 256.00 | 854 256.00 | | 854 256.00 |
VW VAT | 33 511.00 | 33 511.00 | | 33 511.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 902 808.00 | 645 779.00 | 1 257 028.00 | 1 902 808.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 4 934.00 | | | 4 934.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 11 502.00 | | | 11 502.00 |
ST Other accounts | 10 568.00 | | | 10 568.00 |
XQ Rental, rental and co-ownership charges | 8 545.00 | | | 8 545.00 |
YW Business tax | 655.00 | | | 655.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 589.00 | | | 5 589.00 |
YY Amount of VAT collected | 67 408.00 | | | 67 408.00 |
YZ Total deductible VAT on goods and services | 2 908.00 | | | 2 908.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 30 615.00 | | | 30 615.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
