| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 52 843 803.00 | 52 843 803.00 | | 52 843 803.00 |
BH Other financial assets | 6 906 479.00 | | 6 906 479.00 | 6 906 479.00 |
BJ TOTAL (I) | 59 750 282.00 | 52 843 803.00 | 6 906 479.00 | 59 750 282.00 |
BX Customers and related accounts | 42 549.00 | | 42 549.00 | 42 549.00 |
BZ Other receivables | 16 844.00 | | 16 844.00 | 16 844.00 |
CJ TOTAL (II) | 59 393.00 | | 59 393.00 | 59 393.00 |
CO Grand total (0 to V) | 59 809 674.00 | 52 843 803.00 | 6 965 871.00 | 59 809 674.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -13 398 210.00 | -16 189 118.00 | | -13 398 210.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 858 042.00 | 2 790 908.00 | | 2 858 042.00 |
DL TOTAL (I) | -10 539 168.00 | -13 397 210.00 | | -10 539 168.00 |
DU Loans and Debts from Credit Institutions (3) | 8 121 988.00 | 11 626 902.00 | | 8 121 988.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 287 855.00 | 5 286 986.00 | | 5 287 855.00 |
DX Trade payables and related accounts | 5 766.00 | 5 652.00 | | 5 766.00 |
DY Tax and social security liabilities | 2 453.00 | | | 2 453.00 |
EA Other liabilities | 1 579 204.00 | 1 543 548.00 | | 1 579 204.00 |
EB Prepaid income (2) | 2 507 773.00 | 3 281 441.00 | | 2 507 773.00 |
EC TOTAL (IV) | 17 505 039.00 | 21 744 529.00 | | 17 505 039.00 |
EE Grand total (I to V) | 6 965 871.00 | 8 347 319.00 | | 6 965 871.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 4 464 760.00 | 4 464 760.00 | |
FJ Net sales | | 4 464 760.00 | 4 464 760.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 4 464 762.00 | |
FW Other purchases and external expenses | | | 84 483.00 | |
FX Taxes, duties, and similar payments | | | 55 455.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 139 939.00 | |
GG - OPERATING RESULT (I - II) | | | 4 324 823.00 | |
GK Income from other securities and fixed asset receivables | | | 338 159.00 | |
GN Positive exchange differences | | | | |
GP Total financial income (V) | | | 338 159.00 | |
GR Interest and similar expenses | | | 303 995.00 | |
GU Total financial expenses (VI) | | | 303 995.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 34 164.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 358 987.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 500 945.00 | 1 465 688.00 | | 1 500 945.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 802 921.00 | 4 663 725.00 | | 4 802 921.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 944 879.00 | 1 872 817.00 | | 1 944 879.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 858 042.00 | 2 790 908.00 | | 2 858 042.00 |
| |
| 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 | 61 115 149.00 | | 153 350.00 | 61 115 149.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 518 217.00 | 6 906 479.00 | |
I4 DECREASES Grand Total | | 1 518 217.00 | 59 750 282.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 52 843 803.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 52 843 803.00 | | | 52 843 803.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 271 346.00 | | 153 350.00 | 8 271 346.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 52 843 803.00 | | | 52 843 803.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 52 843 803.00 | | | 52 843 803.00 |
| |
| 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 | 5 287 855.00 | 3 475.00 | 5 284 380.00 | 5 287 855.00 |
8B Suppliers and Related Accounts | 5 766.00 | 5 766.00 | | 5 766.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 596.00 | 1 596.00 | | 1 596.00 |
8L Deferred income | 2 507 773.00 | 962 181.00 | 1 545 592.00 | 2 507 773.00 |
UT Other financial assets | 6 906 476.00 | 1 477 333.00 | 5 429 145.00 | 6 906 476.00 |
UX Other trade receivables | 42 549.00 | 42 549.00 | | 42 549.00 |
VB VAT | 16 844.00 | 16 844.00 | | 16 844.00 |
VG Loans with a maturity of up to one year at origin | 19 379.00 | 19 379.00 | | 19 379.00 |
VH Loans with a maturity of more than one year at origin | 8 102 609.00 | 3 522 813.00 | 4 579 796.00 | 8 102 609.00 |
VI Group and Associates | 1 577 608.00 | 1 577 608.00 | | 1 577 608.00 |
VK Loans repaid during the year | 3 522 920.00 | | | 3 522 920.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 453.00 | 2 453.00 | | 2 453.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 965 871.00 | 1 536 726.00 | 5 429 145.00 | 6 965 871.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 505 039.00 | 6 095 271.00 | 11 409 768.00 | 17 505 039.00 |
