| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 193.00 | 1 246.00 | 1 947.00 | 3 193.00 |
BH Other financial assets | 1 700.00 | | 1 700.00 | 1 700.00 |
BJ TOTAL (I) | 20 942.00 | 1 246.00 | 19 696.00 | 20 942.00 |
BX Customers and related accounts | 65 368.00 | | 65 368.00 | 65 368.00 |
BZ Other receivables | 881 939.00 | | 881 939.00 | 881 939.00 |
CF Cash and cash equivalents | 8 836.00 | | 8 836.00 | 8 836.00 |
CH Prepaid expenses | 3 107.00 | | 3 107.00 | 3 107.00 |
CJ TOTAL (II) | 959 250.00 | | 959 250.00 | 959 250.00 |
CO Grand total (0 to V) | 980 192.00 | 1 246.00 | 978 946.00 | 980 192.00 |
CP Shares due in less than one year | 1 700.00 | | | 1 700.00 |
CU Other investments | 16 049.00 | | 16 049.00 | 16 049.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 900.00 | 1 900.00 | | 1 900.00 |
DD Legal reserve (1) | 190.00 | 190.00 | | 190.00 |
DG Other reserves | 890 000.00 | 890 000.00 | | 890 000.00 |
DH Retained earnings | -218 841.00 | -248 308.00 | | -218 841.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 43 646.00 | 29 468.00 | | 43 646.00 |
DK Regulated provisions | 124.00 | 42.00 | | 124.00 |
DL TOTAL (I) | 717 019.00 | 673 291.00 | | 717 019.00 |
DU Loans and Debts from Credit Institutions (3) | 50.00 | 17 092.00 | | 50.00 |
DV Miscellaneous Loans and Financial Debts (4) | 184 065.00 | 185 731.00 | | 184 065.00 |
DX Trade payables and related accounts | 27 622.00 | 16 314.00 | | 27 622.00 |
DY Tax and social security liabilities | 19 331.00 | 11 014.00 | | 19 331.00 |
EA Other liabilities | 30 859.00 | 50 694.00 | | 30 859.00 |
EC TOTAL (IV) | 261 926.00 | 280 845.00 | | 261 926.00 |
EE Grand total (I to V) | 978 946.00 | 954 137.00 | | 978 946.00 |
EG Accrued income and payables due within one year | 261 926.00 | 280 845.00 | | 261 926.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 50.00 | 61.00 | | 50.00 |
EI Including equity loans | 184 065.00 | | | 184 065.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 85 536.00 | | 85 536.00 | 85 536.00 |
FJ Net sales | 85 536.00 | | 85 536.00 | 85 536.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 85 539.00 | |
FW Other purchases and external expenses | | | 40 594.00 | |
FX Taxes, duties, and similar payments | | | 1 586.00 | |
FY Salaries and Wages | | | 35 000.00 | |
FZ Social Security Contributions | | | 15 971.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 872.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 94 023.00 | |
GG - OPERATING RESULT (I - II) | | | -8 484.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 11 639.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 11 639.00 | |
GR Interest and similar expenses | | | 46.00 | |
GT Net expenses on sales of marketable securities | | | | |
GU Total financial expenses (VI) | | | 46.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 11 593.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 109.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 309.00 | | | 309.00 |
HC Reversals of provisions and transfers of expenses | 15.00 | 15.00 | | 15.00 |
HD Total exceptional income (VII) | 324.00 | 15.00 | | 324.00 |
HE Exceptional expenses on management operations | | 302.00 | | |
HG Exceptional depreciation and provisions | 97.00 | | | 97.00 |
HH Total exceptional expenses (VIII) | 97.00 | 302.00 | | 97.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 227.00 | -287.00 | | 227.00 |
HK Income tax | -40 310.00 | -28 239.00 | | -40 310.00 |
HL TOTAL REVENUE (I + III + V + VII) | 97 501.00 | 504 368.00 | | 97 501.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 53 856.00 | 474 900.00 | | 53 856.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 43 646.00 | 29 468.00 | | 43 646.00 |
| |
| 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 | 18 351.00 | | 2 591.00 | 18 351.00 |
I3 DECREASES Total Financial Fixed Assets | | | 17 749.00 | |
I4 DECREASES Grand Total | | | 20 942.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 193.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 602.00 | | 2 591.00 | 602.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 17 749.00 | | | 17 749.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 374.00 | 872.00 | | 374.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 374.00 | 872.00 | | 374.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 42.00 | 97.00 | 15.00 | 42.00 |
7C Grand total | 42.00 | 97.00 | 15.00 | 42.00 |
UJ - Exceptional | | 97.00 | 15.00 | |
| |
| 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 | 27 622.00 | 27 622.00 | | 27 622.00 |
8D Social Security and Other Social Organizations | 3 046.00 | 3 046.00 | | 3 046.00 |
8K Other liabilities (including liabilities related to repo transactions) | 30 859.00 | 30 859.00 | | 30 859.00 |
UT Other financial assets | 1 700.00 | 1 700.00 | | 1 700.00 |
UX Other trade receivables | 65 368.00 | 65 368.00 | | 65 368.00 |
VB VAT | 4 424.00 | 4 424.00 | | 4 424.00 |
VC Group and associates | 680 137.00 | 680 137.00 | | 680 137.00 |
VG Loans with a maturity of up to one year at origin | 50.00 | 50.00 | | 50.00 |
VI Group and Associates | 184 065.00 | 184 065.00 | | 184 065.00 |
VK Loans repaid during the year | 17 031.00 | | | 17 031.00 |
VM Income taxes | 40 627.00 | 40 627.00 | | 40 627.00 |
VQ Other Taxes, Duties, and Similar Debts | 853.00 | 853.00 | | 853.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 156 752.00 | 156 752.00 | | 156 752.00 |
VS Prepaid expenses | 3 107.00 | 3 107.00 | | 3 107.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 952 114.00 | 952 114.00 | | 952 114.00 |
VW VAT | 15 432.00 | 15 432.00 | | 15 432.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 261 926.00 | 261 926.00 | | 261 926.00 |
