| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 7 500.00 | | 7 500.00 | 7 500.00 |
AF Concessions, Patents and Similar Rights | 18 294.00 | 18 294.00 | | 18 294.00 |
AT Other tangible assets | 8 541.00 | 7 954.00 | 586.00 | 8 541.00 |
BH Other financial assets | 1 159.00 | 1 159.00 | | 1 159.00 |
BJ TOTAL (I) | 50 860.00 | 27 407.00 | 23 454.00 | 50 860.00 |
BX Customers and related accounts | 166 833 866.00 | | 166 833 866.00 | 166 833 866.00 |
BZ Other receivables | 13 146.00 | | 13 146.00 | 13 146.00 |
CD Marketable securities | 1 504 779.00 | | 1 504 779.00 | 1 504 779.00 |
CF Cash and cash equivalents | 193 449.00 | | 193 449.00 | 193 449.00 |
CH Prepaid expenses | 1 464.00 | | 1 464.00 | 1 464.00 |
CJ TOTAL (II) | 168 546 705.00 | | 168 546 705.00 | 168 546 705.00 |
CO Grand total (0 to V) | 168 605 065.00 | 27 407.00 | 168 577 658.00 | 168 605 065.00 |
CU Other investments | 22 867.00 | | 22 867.00 | 22 867.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 112 198.00 | 1 097 198.00 | | 1 112 198.00 |
DD Legal reserve (1) | 145 772.00 | 140 933.00 | | 145 772.00 |
DE Statutory or contractual reserves | 214 648.00 | 214 648.00 | | 214 648.00 |
DH Retained earnings | 72 460.00 | 61 170.00 | | 72 460.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 43 525.00 | 48 387.00 | | 43 525.00 |
DL TOTAL (I) | 1 588 604.00 | 1 562 336.00 | | 1 588 604.00 |
DQ Provisions for Expenses | 143 175.00 | 133 044.00 | | 143 175.00 |
DR TOTAL (IV) | 143 175.00 | 133 044.00 | | 143 175.00 |
DU Loans and Debts from Credit Institutions (3) | 166 800 000.00 | 164 700 000.00 | | 166 800 000.00 |
DX Trade payables and related accounts | 17 460.00 | 31 294.00 | | 17 460.00 |
DY Tax and social security liabilities | 26 749.00 | 41 344.00 | | 26 749.00 |
EA Other liabilities | 1 670.00 | 3 215.00 | | 1 670.00 |
EC TOTAL (IV) | 166 845 880.00 | 164 775 854.00 | | 166 845 880.00 |
EE Grand total (I to V) | 168 577 658.00 | 166 471 234.00 | | 168 577 658.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 234 500.00 | | 234 500.00 | 234 500.00 |
FJ Net sales | 234 500.00 | | 234 500.00 | 234 500.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 147.00 | |
FQ Other income | | | 81 410.00 | |
FR Total operating income (I) | | | 319 058.00 | |
FW Other purchases and external expenses | | | 119 290.00 | |
FX Taxes, duties, and similar payments | | | 3 128.00 | |
FY Salaries and Wages | | | 100 795.00 | |
FZ Social Security Contributions | | | 45 445.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 341.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 10 131.00 | |
GF Total Operating Expenses (II) | | | 279 129.00 | |
GG - OPERATING RESULT (I - II) | | | 39 929.00 | |
GK Income from other securities and fixed asset receivables | | | 3 596.00 | |
GL Other interest and similar income | | | -1 018 133.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | -1 014 536.00 | |
GR Interest and similar expenses | | | -1 018 133.00 | |
GT Net expenses on sales of marketable securities | | | | |
GU Total financial expenses (VI) | | | -1 018 133.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 596.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 43 525.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | | 321.00 | | |
HH Total exceptional expenses (VIII) | | 321.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -321.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | -695 479.00 | -805 311.00 | | -695 479.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -739 004.00 | -853 698.00 | | -739 004.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 43 525.00 | 48 387.00 | | 43 525.00 |
| |
| 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 | 50 860.00 | | | 50 860.00 |
I3 DECREASES Total Financial Fixed Assets | | | 24 026.00 | |
I4 DECREASES Grand Total | | | 50 860.00 | |
IO DECREASES Total including other intangible assets | | | 18 294.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 541.00 | |
KD ACQUISITIONS Total including other intangible assets | 18 294.00 | | | 18 294.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 541.00 | | | 8 541.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 24 026.00 | | | 24 026.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 25 907.00 | 341.00 | | 25 907.00 |
PE DEPRECIATION Total including other intangible assets | 18 294.00 | | | 18 294.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 613.00 | 341.00 | | 7 613.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 1 159.00 | | | 1 159.00 |
4X Provisions for pensions and similar obligations | | | | |
5Z Total provisions for risks and expenses | 133 044.00 | 10 131.00 | | 133 044.00 |
7B Total provisions for depreciation | 1 159.00 | | | 1 159.00 |
7C Grand total | 134 203.00 | 10 131.00 | | 134 203.00 |
| |
| 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 | 17 460.00 | 17 460.00 | | 17 460.00 |
8C Staff and Related Accounts | 13 547.00 | 13 547.00 | | 13 547.00 |
8D Social Security and Other Social Organizations | 5 818.00 | 5 818.00 | | 5 818.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 670.00 | 1 670.00 | | 1 670.00 |
UT Other financial assets | 1 159.00 | | 1 159.00 | 1 159.00 |
UX Other trade receivables | 166 833 866.00 | 166 833 866.00 | | 166 833 866.00 |
UZ Social Security, other social security organizations | 3 147.00 | 3 147.00 | | 3 147.00 |
VB VAT | 9 999.00 | 9 999.00 | | 9 999.00 |
VH Loans with a maturity of more than one year at origin | 166 800 000.00 | 166 800 000.00 | | 166 800 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 117.00 | 1 117.00 | | 1 117.00 |
VS Prepaid expenses | 1 464.00 | 1 464.00 | | 1 464.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 166 849 635.00 | 166 848 477.00 | 1 159.00 | 166 849 635.00 |
VW VAT | 6 267.00 | 6 267.00 | | 6 267.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 166 845 880.00 | 166 845 880.00 | | 166 845 880.00 |
