| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | | | | |
AP Buildings | | | | |
BH Other financial assets | 41 831.00 | | 41 831.00 | 41 831.00 |
BJ TOTAL (I) | 41 831.00 | | 41 831.00 | 41 831.00 |
BX Customers and related accounts | 12 190.00 | | 12 190.00 | 12 190.00 |
BZ Other receivables | 21 866 084.00 | | 21 866 084.00 | 21 866 084.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 21 878 273.00 | | 21 878 273.00 | 21 878 273.00 |
CO Grand total (0 to V) | 21 920 105.00 | | 21 920 105.00 | 21 920 105.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 2 183 972.00 | 1 733 449.00 | | 2 183 972.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 818 344.00 | 450 522.00 | | 12 818 344.00 |
DK Regulated provisions | | 167 667.00 | | |
DL TOTAL (I) | 15 011 116.00 | 2 360 439.00 | | 15 011 116.00 |
DV Miscellaneous Loans and Financial Debts (4) | 115 963.00 | 115 963.00 | | 115 963.00 |
DX Trade payables and related accounts | 107 824.00 | 34 830.00 | | 107 824.00 |
DY Tax and social security liabilities | 2 032.00 | 88 234.00 | | 2 032.00 |
EA Other liabilities | 6 683 170.00 | 2 099 571.00 | | 6 683 170.00 |
EC TOTAL (IV) | 6 908 989.00 | 2 338 598.00 | | 6 908 989.00 |
EE Grand total (I to V) | 21 920 105.00 | 4 699 037.00 | | 21 920 105.00 |
EI Including equity loans | 115 963.00 | | | 115 963.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 964 558.00 | | 964 558.00 | 964 558.00 |
FJ Net sales | 964 558.00 | | 964 558.00 | 964 558.00 |
FR Total operating income (I) | | | 964 558.00 | |
FW Other purchases and external expenses | | | 249 825.00 | |
FX Taxes, duties, and similar payments | | | 67 362.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 54 238.00 | |
GE Other Expenses | | | -1.00 | |
GF Total Operating Expenses (II) | | | 371 423.00 | |
GG - OPERATING RESULT (I - II) | | | 593 135.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 325.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 591 810.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 18 889 553.00 | -45 514.00 | | 18 889 553.00 |
HK Income tax | 6 663 018.00 | 236 199.00 | | 6 663 018.00 |
HL TOTAL REVENUE (I + III + V + VII) | 24 769 116.00 | 971 332.00 | | 24 769 116.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 950 772.00 | 520 809.00 | | 11 950 772.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 818 344.00 | 450 522.00 | | 12 818 344.00 |
| |
| 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 | 5 844 068.00 | | 605 067.00 | 5 844 068.00 |
I3 DECREASES Total Financial Fixed Assets | | | 41 831.00 | |
I4 DECREASES Grand Total | | 6 407 304.00 | 41 831.00 | |
IY DECREASES Total Tangible Fixed Assets | | 6 407 304.00 | | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 802 237.00 | | 605 067.00 | 5 802 237.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 41 831.00 | | | 41 831.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 482 901.00 | 54 238.00 | 1 537 138.00 | 1 482 901.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 482 901.00 | 54 238.00 | 1 537 138.00 | 1 482 901.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 167 667.00 | 44 017.00 | 211 684.00 | 167 667.00 |
7C Grand total | 167 667.00 | 44 017.00 | 211 684.00 | 167 667.00 |
UJ - Exceptional | | 44 017.00 | 211 684.00 | |
| |
| 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 | 115 963.00 | | | 115 963.00 |
8B Suppliers and Related Accounts | 107 824.00 | 107 824.00 | | 107 824.00 |
8K Other liabilities (including liabilities related to repo transactions) | 18 004.00 | 18 004.00 | | 18 004.00 |
UT Other financial assets | 41 831.00 | | 41 831.00 | 41 831.00 |
UX Other trade receivables | 12 190.00 | 12 190.00 | | 12 190.00 |
VB VAT | 58 790.00 | 58 790.00 | | 58 790.00 |
VC Group and associates | 21 793 327.00 | 21 793 327.00 | | 21 793 327.00 |
VI Group and Associates | 6 665 166.00 | 6 665 166.00 | | 6 665 166.00 |
VP Miscellaneous | 13 966.00 | 13 966.00 | | 13 966.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 21 920 105.00 | 21 878 273.00 | 41 831.00 | 21 920 105.00 |
VW VAT | 2 032.00 | 2 032.00 | | 2 032.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 908 989.00 | 6 793 025.00 | | 6 908 989.00 |
