| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 147.00 | 828.00 | 318.00 | 1 147.00 |
BJ TOTAL (I) | 11 050 977.00 | 194 444.00 | 10 856 533.00 | 11 050 977.00 |
BX Customers and related accounts | 145 948.00 | | 145 948.00 | 145 948.00 |
BZ Other receivables | 3 405 221.00 | | 3 405 221.00 | 3 405 221.00 |
CF Cash and cash equivalents | 313 337.00 | | 313 337.00 | 313 337.00 |
CJ TOTAL (II) | 3 864 506.00 | | 3 864 506.00 | 3 864 506.00 |
CO Grand total (0 to V) | 14 915 483.00 | 194 444.00 | 14 721 039.00 | 14 915 483.00 |
CU Other investments | 11 049 830.00 | 193 616.00 | 10 856 214.00 | 11 049 830.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 500 000.00 | | | 10 500 000.00 |
DD Legal reserve (1) | 1 050 000.00 | | | 1 050 000.00 |
DG Other reserves | 830 441.00 | | | 830 441.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 897 950.00 | | | 897 950.00 |
DL TOTAL (I) | 13 278 390.00 | | | 13 278 390.00 |
DU Loans and Debts from Credit Institutions (3) | 1 226 244.00 | | | 1 226 244.00 |
DX Trade payables and related accounts | 12 288.00 | | | 12 288.00 |
DY Tax and social security liabilities | 204 116.00 | | | 204 116.00 |
EC TOTAL (IV) | 1 442 648.00 | | | 1 442 648.00 |
EE Grand total (I to V) | 14 721 039.00 | | | 14 721 039.00 |
EG Accrued income and payables due within one year | 478 895.00 | | | 478 895.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 056 556.00 | | 1 056 556.00 | 1 056 556.00 |
FJ Net sales | 1 056 556.00 | | 1 056 556.00 | 1 056 556.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 9 610.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 1 066 168.00 | |
FW Other purchases and external expenses | | | 33 464.00 | |
FX Taxes, duties, and similar payments | | | 32 300.00 | |
FY Salaries and Wages | | | 709 356.00 | |
FZ Social Security Contributions | | | 294 703.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 382.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 1 070 211.00 | |
GG - OPERATING RESULT (I - II) | | | -4 042.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 943 250.00 | |
GL Other interest and similar income | | | 52 858.00 | |
GM Reversals of provisions and transfers of expenses | | | 313.00 | |
GP Total financial income (V) | | | 996 421.00 | |
GR Interest and similar expenses | | | 18 746.00 | |
GU Total financial expenses (VI) | | | 18 746.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 977 675.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 973 632.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 9 610.00 | | | 9 610.00 |
HA Exceptional income from management transactions | 111.00 | | | 111.00 |
HD Total exceptional income (VII) | 114.00 | | | 114.00 |
HE Exceptional expenses on management operations | 75 797.00 | | | 75 797.00 |
HH Total exceptional expenses (VIII) | 75 797.00 | | | 75 797.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -75 683.00 | | | -75 683.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 062 703.00 | | | 2 062 703.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 164 754.00 | | | 1 164 754.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 897 950.00 | | | 897 950.00 |
| |
| 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 | 11 055 727.00 | | | 11 055 727.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 4 750.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 4 750.00 | 11 049 830.00 | |
I4 DECREASES Grand Total | | 4 750.00 | 11 050 977.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 147.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 147.00 | | | 1 147.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 054 580.00 | | | 11 054 580.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 446.00 | 382.00 | | 446.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 446.00 | 382.00 | | 446.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 193 929.00 | | 313.00 | 193 929.00 |
7C Grand total | 193 929.00 | | 313.00 | 193 929.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | | 313.00 | |
| |
| 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 | 12 288.00 | 12 288.00 | | 12 288.00 |
8C Staff and Related Accounts | 50 943.00 | 50 943.00 | | 50 943.00 |
8D Social Security and Other Social Organizations | 75 225.00 | 75 225.00 | | 75 225.00 |
UX Other trade receivables | 145 948.00 | 145 948.00 | | 145 948.00 |
VB VAT | 1 860.00 | 1 860.00 | | 1 860.00 |
VC Group and associates | 3 402 111.00 | 3 402 111.00 | | 3 402 111.00 |
VG Loans with a maturity of up to one year at origin | 931.00 | 931.00 | | 931.00 |
VH Loans with a maturity of more than one year at origin | 1 225 313.00 | 261 560.00 | 945 040.00 | 1 225 313.00 |
VK Loans repaid during the year | 258 412.00 | | | 258 412.00 |
VQ Other Taxes, Duties, and Similar Debts | 62 527.00 | 62 527.00 | | 62 527.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 250.00 | 1 250.00 | | 1 250.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 551 168.00 | 3 551 168.00 | | 3 551 168.00 |
VW VAT | 15 421.00 | 15 421.00 | | 15 421.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 442 648.00 | 478 895.00 | 945 040.00 | 1 442 648.00 |
