| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 41 191 654.00 | | 41 191 654.00 | 41 191 654.00 |
BX Customers and related accounts | 209 598.00 | | 209 598.00 | 209 598.00 |
BZ Other receivables | 2 089 085.00 | | 2 089 085.00 | 2 089 085.00 |
CF Cash and cash equivalents | 468 337.00 | | 468 337.00 | 468 337.00 |
CJ TOTAL (II) | 2 767 019.00 | | 2 767 019.00 | 2 767 019.00 |
CO Grand total (0 to V) | 43 958 673.00 | | 43 958 673.00 | 43 958 673.00 |
CU Other investments | 41 191 654.00 | | 41 191 654.00 | 41 191 654.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 14 016 834.00 | 14 016 834.00 | | 14 016 834.00 |
DB Share, merger, contribution premiums, etc. | 13 681 820.00 | 13 681 820.00 | | 13 681 820.00 |
DF Regulated reserves (1) | 146 000.00 | 146 000.00 | | 146 000.00 |
DH Retained earnings | -188 156.00 | -93 087.00 | | -188 156.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 969.00 | -95 070.00 | | 28 969.00 |
DL TOTAL (I) | 27 685 466.00 | 27 656 498.00 | | 27 685 466.00 |
DU Loans and Debts from Credit Institutions (3) | 320.00 | 53.00 | | 320.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 219 383.00 | 15 985 133.00 | | 16 219 383.00 |
DX Trade payables and related accounts | 1 200.00 | 13 200.00 | | 1 200.00 |
DY Tax and social security liabilities | 48 177.00 | 11 895.00 | | 48 177.00 |
EA Other liabilities | 4 127.00 | | | 4 127.00 |
EC TOTAL (IV) | 16 273 207.00 | 16 010 281.00 | | 16 273 207.00 |
EE Grand total (I to V) | 43 958 673.00 | 43 666 779.00 | | 43 958 673.00 |
EG Accrued income and payables due within one year | 16 273 207.00 | 16 010 281.00 | | 16 273 207.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 896 169.00 | | 896 169.00 | 896 169.00 |
FJ Net sales | 896 169.00 | | 896 169.00 | 896 169.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 896 169.00 | |
FW Other purchases and external expenses | | | 720 339.00 | |
FX Taxes, duties, and similar payments | | | 3 050.00 | |
FY Salaries and Wages | | | 64 083.00 | |
FZ Social Security Contributions | | | 24 417.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 127.00 | |
GF Total Operating Expenses (II) | | | 812 016.00 | |
GG - OPERATING RESULT (I - II) | | | 84 153.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 180 089.00 | |
GP Total financial income (V) | | | 180 089.00 | |
GR Interest and similar expenses | | | 235 274.00 | |
GU Total financial expenses (VI) | | | 235 274.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -55 185.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 28 969.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 986.00 | | |
HH Total exceptional expenses (VIII) | | 986.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -986.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 076 258.00 | 454 971.00 | | 1 076 258.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 047 290.00 | 550 040.00 | | 1 047 290.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 28 969.00 | -95 070.00 | | 28 969.00 |
| |
| 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 | 41 191 654.00 | | | 41 191 654.00 |
I3 DECREASES Total Financial Fixed Assets | | | 41 191 654.00 | |
I4 DECREASES Grand Total | | | 41 191 654.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 41 191 654.00 | | | 41 191 654.00 |
| |
| 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 | 1 200.00 | 1 200.00 | | 1 200.00 |
8D Social Security and Other Social Organizations | 8 642.00 | 8 642.00 | | 8 642.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 127.00 | 4 127.00 | | 4 127.00 |
UX Other trade receivables | 209 598.00 | 209 598.00 | | 209 598.00 |
VB VAT | 270.00 | 270.00 | | 270.00 |
VC Group and associates | 2 088 814.00 | 2 088 814.00 | | 2 088 814.00 |
VG Loans with a maturity of up to one year at origin | 320.00 | 320.00 | | 320.00 |
VI Group and Associates | 16 219 383.00 | 16 219 383.00 | | 16 219 383.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 501.00 | 1 501.00 | | 1 501.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 298 683.00 | 2 298 683.00 | | 2 298 683.00 |
VW VAT | 38 034.00 | 38 034.00 | | 38 034.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 273 207.00 | 16 273 207.00 | | 16 273 207.00 |
| |
| 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 | 788.00 | | | 788.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 102 908.00 | 1 098.00 | | 102 908.00 |
ST Other accounts | 8 574.00 | 8 832.00 | | 8 574.00 |
XQ Rental, rental and co-ownership charges | 2 468.00 | | | 2 468.00 |
YT Subcontracting | 606 388.00 | 287 468.00 | | 606 388.00 |
YW Business tax | 2 262.00 | -618.00 | | 2 262.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 050.00 | -618.00 | | 3 050.00 |
YY Amount of VAT collected | 156 884.00 | 81 806.00 | | 156 884.00 |
YZ Total deductible VAT on goods and services | 144 209.00 | 80 912.00 | | 144 209.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 720 339.00 | 297 399.00 | | 720 339.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | | | 1.00 |
