| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 10 264.00 | 10 064.00 | 200.00 | 10 264.00 |
AT Other tangible assets | 13 780.00 | 12 906.00 | 874.00 | 13 780.00 |
BH Other financial assets | 668.00 | | 668.00 | 668.00 |
BJ TOTAL (I) | 2 284 418.00 | 312 950.00 | 1 971 468.00 | 2 284 418.00 |
BX Customers and related accounts | 308 899.00 | | 308 899.00 | 308 899.00 |
BZ Other receivables | 2 170 581.00 | 106 054.00 | 2 064 527.00 | 2 170 581.00 |
CF Cash and cash equivalents | 26 622.00 | | 26 622.00 | 26 622.00 |
CH Prepaid expenses | 3 386.00 | | 3 386.00 | 3 386.00 |
CJ TOTAL (II) | 2 509 488.00 | 106 054.00 | 2 403 434.00 | 2 509 488.00 |
CO Grand total (0 to V) | 4 793 906.00 | 419 004.00 | 4 374 902.00 | 4 793 906.00 |
CU Other investments | 2 259 706.00 | 289 981.00 | 1 969 725.00 | 2 259 706.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 273 776.00 | 273 776.00 | | 273 776.00 |
DD Legal reserve (1) | 27 378.00 | 36 000.00 | | 27 378.00 |
DE Statutory or contractual reserves | 848 689.00 | 848 689.00 | | 848 689.00 |
DF Regulated reserves (1) | 1 093 229.00 | 4 184 801.00 | | 1 093 229.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 199 652.00 | -81 643.00 | | 1 199 652.00 |
DL TOTAL (I) | 3 442 724.00 | 5 261 624.00 | | 3 442 724.00 |
DP Provisions for Risks | 243 000.00 | 243 000.00 | | 243 000.00 |
DR TOTAL (IV) | 243 000.00 | 243 000.00 | | 243 000.00 |
DU Loans and Debts from Credit Institutions (3) | 180 597.00 | 230 234.00 | | 180 597.00 |
DV Miscellaneous Loans and Financial Debts (4) | 123 515.00 | 9 827.00 | | 123 515.00 |
DX Trade payables and related accounts | 20 728.00 | 62 131.00 | | 20 728.00 |
DY Tax and social security liabilities | 353 884.00 | 386 268.00 | | 353 884.00 |
EA Other liabilities | 10 453.00 | 11 784.00 | | 10 453.00 |
EC TOTAL (IV) | 689 178.00 | 700 244.00 | | 689 178.00 |
EE Grand total (I to V) | 4 374 902.00 | 6 204 868.00 | | 4 374 902.00 |
EI Including equity loans | 123 515.00 | | | 123 515.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 468 146.00 | | 468 146.00 | 468 146.00 |
FJ Net sales | 468 146.00 | | 468 146.00 | 468 146.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 24 719.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 492 867.00 | |
FW Other purchases and external expenses | | | 29 676.00 | |
FX Taxes, duties, and similar payments | | | 6 209.00 | |
FY Salaries and Wages | | | 240 174.00 | |
FZ Social Security Contributions | | | 109 291.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 154.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GE Other Expenses | | | 28.00 | |
GF Total Operating Expenses (II) | | | 386 531.00 | |
GG - OPERATING RESULT (I - II) | | | 106 335.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 060 374.00 | |
GL Other interest and similar income | | | 53 883.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 1 114 257.00 | |
GR Interest and similar expenses | | | 3 894.00 | |
GU Total financial expenses (VI) | | | 3 894.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 110 362.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 216 698.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 1.00 | | |
HD Total exceptional income (VII) | | 1.00 | | |
HE Exceptional expenses on management operations | | 4 307.00 | | |
HF Exceptional expenses on capital transactions | | 16 380.00 | | |
HH Total exceptional expenses (VIII) | | 20 687.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -20 686.00 | | |
HJ Employee participation in company results | 4 260.00 | | | 4 260.00 |
HK Income tax | 12 786.00 | | | 12 786.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 607 124.00 | 719 416.00 | | 1 607 124.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 407 472.00 | 801 058.00 | | 407 472.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 199 652.00 | -81 643.00 | | 1 199 652.00 |
| |
| 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 | 1 800 070.00 | | 484 348.00 | 1 800 070.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 260 374.00 | |
I4 DECREASES Grand Total | | | 2 284 418.00 | |
IO DECREASES Total including other intangible assets | | | 10 264.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 13 780.00 | |
KD ACQUISITIONS Total including other intangible assets | 10 264.00 | | | 10 264.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 13 780.00 | | | 13 780.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 776 026.00 | | 484 348.00 | 1 776 026.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 21 815.00 | 1 154.00 | | 21 815.00 |
PE DEPRECIATION Total including other intangible assets | 10 064.00 | | | 10 064.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 752.00 | 1 154.00 | | 11 752.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 243 000.00 | | | 243 000.00 |
6X Other provisions for depreciation | 106 054.00 | | | 106 054.00 |
7B Total provisions for depreciation | 396 035.00 | | | 396 035.00 |
7C Grand total | 639 035.00 | | | 639 035.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 20 728.00 | 20 728.00 | | 20 728.00 |
8C Staff and Related Accounts | 146 727.00 | 146 727.00 | | 146 727.00 |
8D Social Security and Other Social Organizations | 78 987.00 | 78 987.00 | | 78 987.00 |
8K Other liabilities (including liabilities related to repo transactions) | 10 453.00 | 10 453.00 | | 10 453.00 |
UT Other financial assets | 668.00 | | 668.00 | 668.00 |
UX Other trade receivables | 308 899.00 | 308 899.00 | | 308 899.00 |
VB VAT | 12 773.00 | 12 773.00 | | 12 773.00 |
VC Group and associates | 824 212.00 | 824 212.00 | | 824 212.00 |
VG Loans with a maturity of up to one year at origin | 251.00 | 251.00 | | 251.00 |
VH Loans with a maturity of more than one year at origin | 180 346.00 | 129 938.00 | 50 408.00 | 180 346.00 |
VI Group and Associates | 123 515.00 | 123 515.00 | | 123 515.00 |
VM Income taxes | 968.00 | 968.00 | | 968.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 391.00 | 1 391.00 | | 1 391.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 332 629.00 | 1 332 629.00 | | 1 332 629.00 |
VS Prepaid expenses | 3 386.00 | 3 386.00 | | 3 386.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 483 534.00 | 2 482 866.00 | 668.00 | 2 483 534.00 |
VW VAT | 126 780.00 | 126 780.00 | | 126 780.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 689 178.00 | 638 770.00 | 50 408.00 | 689 178.00 |
