| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 7 840.00 | 1 597.00 | 6 243.00 | 7 840.00 |
AT Other tangible assets | 13 000.00 | 3 676.00 | 9 324.00 | 13 000.00 |
BJ TOTAL (I) | 3 824 027.00 | 5 273.00 | 3 818 754.00 | 3 824 027.00 |
BZ Other receivables | 336 218.00 | | 336 218.00 | 336 218.00 |
CF Cash and cash equivalents | 75 239.00 | | 75 239.00 | 75 239.00 |
CH Prepaid expenses | 3 545.00 | | 3 545.00 | 3 545.00 |
CJ TOTAL (II) | 415 002.00 | | 415 002.00 | 415 002.00 |
CO Grand total (0 to V) | 4 239 030.00 | 5 273.00 | 4 233 757.00 | 4 239 030.00 |
CU Other investments | 3 803 187.00 | | 3 803 187.00 | 3 803 187.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 480 000.00 | | | 480 000.00 |
DD Legal reserve (1) | 48 000.00 | | | 48 000.00 |
DG Other reserves | 2 643 990.00 | | | 2 643 990.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 400 008.00 | | | 400 008.00 |
DL TOTAL (I) | 3 571 999.00 | | | 3 571 999.00 |
DU Loans and Debts from Credit Institutions (3) | 598 880.00 | | | 598 880.00 |
DV Miscellaneous Loans and Financial Debts (4) | 52 287.00 | | | 52 287.00 |
DX Trade payables and related accounts | 2 008.00 | | | 2 008.00 |
DY Tax and social security liabilities | 8 569.00 | | | 8 569.00 |
EA Other liabilities | 14.00 | | | 14.00 |
EC TOTAL (IV) | 661 758.00 | | | 661 758.00 |
EE Grand total (I to V) | 4 233 757.00 | | | 4 233 757.00 |
EG Accrued income and payables due within one year | 361 718.00 | | | 361 718.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 31 200.00 | | 31 200.00 | 31 200.00 |
FJ Net sales | 31 200.00 | | 31 200.00 | 31 200.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 31 202.00 | |
FW Other purchases and external expenses | | | 62 738.00 | |
FX Taxes, duties, and similar payments | | | 11 186.00 | |
FY Salaries and Wages | | | 13 195.00 | |
FZ Social Security Contributions | | | 16 483.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 123.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 106 727.00 | |
GG - OPERATING RESULT (I - II) | | | -75 525.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 479 808.00 | |
GL Other interest and similar income | | | 4 580.00 | |
GP Total financial income (V) | | | 484 388.00 | |
GR Interest and similar expenses | | | 5 813.00 | |
GU Total financial expenses (VI) | | | 5 813.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 478 575.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 403 049.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 16 483.00 | | | 16 483.00 |
HE Exceptional expenses on management operations | 975.00 | | | 975.00 |
HH Total exceptional expenses (VIII) | 975.00 | | | 975.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -975.00 | | | -975.00 |
HK Income tax | 2 066.00 | | | 2 066.00 |
HL TOTAL REVENUE (I + III + V + VII) | 515 590.00 | | | 515 590.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 115 581.00 | | | 115 581.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 400 008.00 | | | 400 008.00 |
| |
| 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 | 3 824 027.00 | | | 3 824 027.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 803 187.00 | |
I4 DECREASES Grand Total | | | 3 824 027.00 | |
IO DECREASES Total including other intangible assets | | | 7 840.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 13 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 7 840.00 | | | 7 840.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 13 000.00 | | | 13 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 803 187.00 | | | 3 803 187.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 150.00 | 3 123.00 | | 2 150.00 |
PE DEPRECIATION Total including other intangible assets | 1 074.00 | 523.00 | | 1 074.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 076.00 | 2 600.00 | | 1 076.00 |
| |
| 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 | 2 008.00 | 2 008.00 | | 2 008.00 |
8K Other liabilities (including liabilities related to repo transactions) | 14.00 | 14.00 | | 14.00 |
VB VAT | 329.00 | 329.00 | | 329.00 |
VC Group and associates | 234 920.00 | 234 920.00 | | 234 920.00 |
VH Loans with a maturity of more than one year at origin | 598 880.00 | 298 840.00 | 300 040.00 | 598 880.00 |
VI Group and Associates | 52 287.00 | 52 287.00 | | 52 287.00 |
VK Loans repaid during the year | 296 178.00 | | | 296 178.00 |
VM Income taxes | 100 969.00 | 100 969.00 | | 100 969.00 |
VS Prepaid expenses | 3 545.00 | 3 545.00 | | 3 545.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 339 763.00 | 339 763.00 | | 339 763.00 |
VW VAT | 8 569.00 | 8 569.00 | | 8 569.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 661 758.00 | 361 718.00 | 300 040.00 | 661 758.00 |
