| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 248 319.00 | 144 129.00 | 104 189.00 | 248 319.00 |
BX Customers and related accounts | 73 396.00 | | 73 396.00 | 73 396.00 |
BZ Other receivables | 315 326.00 | | 315 326.00 | 315 326.00 |
CF Cash and cash equivalents | 14 530.00 | | 14 530.00 | 14 530.00 |
CJ TOTAL (II) | 403 251.00 | | 403 251.00 | 403 251.00 |
CO Grand total (0 to V) | 651 570.00 | 144 129.00 | 507 441.00 | 651 570.00 |
CR Shares due in more than one year | 283 844.00 | | | 283 844.00 |
CU Other investments | 248 319.00 | 144 129.00 | 104 189.00 | 248 319.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 170 416.00 | 170 416.00 | | 170 416.00 |
DD Legal reserve (1) | 22 017.00 | 22 017.00 | | 22 017.00 |
DG Other reserves | 57 894.00 | 57 894.00 | | 57 894.00 |
DH Retained earnings | 33 896.00 | -254 713.00 | | 33 896.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 75 369.00 | 288 609.00 | | 75 369.00 |
DL TOTAL (I) | 359 590.00 | 284 222.00 | | 359 590.00 |
DU Loans and Debts from Credit Institutions (3) | | 144.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 60 219.00 | 50 102.00 | | 60 219.00 |
DX Trade payables and related accounts | 41 414.00 | 22 487.00 | | 41 414.00 |
DY Tax and social security liabilities | 46 218.00 | 49 024.00 | | 46 218.00 |
EA Other liabilities | | 18 360.00 | | |
EC TOTAL (IV) | 147 850.00 | 140 117.00 | | 147 850.00 |
EE Grand total (I to V) | 507 441.00 | 424 339.00 | | 507 441.00 |
EG Accrued income and payables due within one year | 147 850.00 | 140 117.00 | | 147 850.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 144.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 145 890.00 | |
FJ Net sales | | | 145 890.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 200.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 150 090.00 | |
FW Other purchases and external expenses | | | 31 969.00 | |
FX Taxes, duties, and similar payments | | | 678.00 | |
FY Salaries and Wages | | | 105 868.00 | |
FZ Social Security Contributions | | | 7 094.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 145 616.00 | |
GG - OPERATING RESULT (I - II) | | | 4 474.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 321 529.00 | |
GL Other interest and similar income | | | 2 111.00 | |
GM Reversals of provisions and transfers of expenses | | | 69 260.00 | |
GP Total financial income (V) | | | 71 371.00 | |
GR Interest and similar expenses | | | 3.00 | |
GU Total financial expenses (VI) | | | 3.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 71 368.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 75 842.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 169 661.00 | | |
HH Total exceptional expenses (VIII) | | 169 661.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -169 661.00 | | |
HK Income tax | 473.00 | -32 039.00 | | 473.00 |
HL TOTAL REVENUE (I + III + V + VII) | 221 461.00 | 689 649.00 | | 221 461.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 146 092.00 | 401 041.00 | | 146 092.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 75 369.00 | 288 609.00 | | 75 369.00 |
| |
| 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 | 248 319.00 | | | 248 319.00 |
I3 DECREASES Total Financial Fixed Assets | | | 248 319.00 | |
I4 DECREASES Grand Total | | | 248 319.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 248 319.00 | | | 248 319.00 |
| |
| 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 | 41 414.00 | 41 414.00 | | 41 414.00 |
8K Other liabilities (including liabilities related to repo transactions) | 60 219.00 | 60 219.00 | | 60 219.00 |
UX Other trade receivables | 73 396.00 | 73 396.00 | | 73 396.00 |
VP Miscellaneous | 315 326.00 | 315 326.00 | | 315 326.00 |
VQ Other Taxes, Duties, and Similar Debts | 46 218.00 | 46 218.00 | | 46 218.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 388 722.00 | 388 722.00 | | 388 722.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 147 850.00 | 147 850.00 | | 147 850.00 |
