| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 6 509 653.00 | | 6 509 653.00 | 6 509 653.00 |
BZ Other receivables | 233 920.00 | | 233 920.00 | 233 920.00 |
CF Cash and cash equivalents | 178 076.00 | | 178 076.00 | 178 076.00 |
CJ TOTAL (II) | 411 996.00 | | 411 996.00 | 411 996.00 |
CO Grand total (0 to V) | 6 921 648.00 | | 6 921 648.00 | 6 921 648.00 |
CU Other investments | 6 509 653.00 | | 6 509 653.00 | 6 509 653.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | | | 1 000 000.00 |
DD Legal reserve (1) | 100 000.00 | | | 100 000.00 |
DG Other reserves | 2 660 816.00 | | | 2 660 816.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 274 749.00 | | | 274 749.00 |
DK Regulated provisions | 84 597.00 | | | 84 597.00 |
DL TOTAL (I) | 4 120 162.00 | | | 4 120 162.00 |
DU Loans and Debts from Credit Institutions (3) | 2 748 067.00 | | | 2 748 067.00 |
DX Trade payables and related accounts | 4 433.00 | | | 4 433.00 |
DY Tax and social security liabilities | 30 987.00 | | | 30 987.00 |
EA Other liabilities | 18 000.00 | | | 18 000.00 |
EC TOTAL (IV) | 2 801 486.00 | | | 2 801 486.00 |
EE Grand total (I to V) | 6 921 648.00 | | | 6 921 648.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 375 600.00 | | 375 600.00 | 375 600.00 |
FJ Net sales | 375 600.00 | | 375 600.00 | 375 600.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 375 603.00 | |
FW Other purchases and external expenses | | | 4 915.00 | |
FX Taxes, duties, and similar payments | | | 8 353.00 | |
FY Salaries and Wages | | | 124 261.00 | |
FZ Social Security Contributions | | | 46 176.00 | |
GE Other Expenses | | | 9.00 | |
GF Total Operating Expenses (II) | | | 183 715.00 | |
GG - OPERATING RESULT (I - II) | | | 191 888.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 191 601.00 | |
GL Other interest and similar income | | | 4 668.00 | |
GP Total financial income (V) | | | 196 269.00 | |
GR Interest and similar expenses | | | 35 324.00 | |
GU Total financial expenses (VI) | | | 35 324.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 160 945.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 352 833.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 16 807.00 | | | 16 807.00 |
HH Total exceptional expenses (VIII) | 16 807.00 | | | 16 807.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -16 807.00 | | | -16 807.00 |
HK Income tax | 61 277.00 | | | 61 277.00 |
HL TOTAL REVENUE (I + III + V + VII) | 571 872.00 | | | 571 872.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 297 123.00 | | | 297 123.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 274 749.00 | | | 274 749.00 |
| |
| 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 | 6 509 653.00 | | | 6 509 653.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 509 653.00 | |
I4 DECREASES Grand Total | | | 6 509 653.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 509 653.00 | | | 6 509 653.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 67 790.00 | 16 807.00 | | 67 790.00 |
7C Grand total | 67 790.00 | 16 807.00 | | 67 790.00 |
UJ - Exceptional | | 16 807.00 | | |
| |
| 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 | 4 433.00 | 4 433.00 | | 4 433.00 |
8C Staff and Related Accounts | 11 524.00 | 11 524.00 | | 11 524.00 |
8D Social Security and Other Social Organizations | 11 358.00 | 11 358.00 | | 11 358.00 |
8K Other liabilities (including liabilities related to repo transactions) | 18 000.00 | 18 000.00 | | 18 000.00 |
VB VAT | 729.00 | 729.00 | | 729.00 |
VC Group and associates | 183 281.00 | 183 281.00 | | 183 281.00 |
VG Loans with a maturity of up to one year at origin | 259.00 | 259.00 | | 259.00 |
VH Loans with a maturity of more than one year at origin | 2 747 808.00 | 512 558.00 | 1 896 000.00 | 2 747 808.00 |
VK Loans repaid during the year | 474 000.00 | | | 474 000.00 |
VM Income taxes | 47 420.00 | 47 420.00 | | 47 420.00 |
VP Miscellaneous | 2 490.00 | 2 490.00 | | 2 490.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 845.00 | 1 845.00 | | 1 845.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 233 920.00 | 233 920.00 | | 233 920.00 |
VW VAT | 6 260.00 | 6 260.00 | | 6 260.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 801 486.00 | 566 236.00 | 1 896 000.00 | 2 801 486.00 |
