| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 4 276.00 | 3 421.00 | 855.00 | 4 276.00 |
BH Other financial assets | 20 000.00 | | 20 000.00 | 20 000.00 |
BJ TOTAL (I) | 4 342 180.00 | 3 421.00 | 4 338 759.00 | 4 342 180.00 |
BX Customers and related accounts | 131 247.00 | | 131 247.00 | 131 247.00 |
BZ Other receivables | 272 818.00 | | 272 818.00 | 272 818.00 |
CF Cash and cash equivalents | 25 444.00 | | 25 444.00 | 25 444.00 |
CJ TOTAL (II) | 429 509.00 | | 429 509.00 | 429 509.00 |
CO Grand total (0 to V) | 4 771 689.00 | 3 421.00 | 4 768 268.00 | 4 771 689.00 |
CU Other investments | 4 317 904.00 | | 4 317 904.00 | 4 317 904.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 90 000.00 | | | 90 000.00 |
DD Legal reserve (1) | 9 000.00 | | | 9 000.00 |
DG Other reserves | 994 677.00 | | | 994 677.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 351 493.00 | | | 351 493.00 |
DK Regulated provisions | 67 123.00 | | | 67 123.00 |
DL TOTAL (I) | 1 512 293.00 | | | 1 512 293.00 |
DU Loans and Debts from Credit Institutions (3) | 1 651 009.00 | | | 1 651 009.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 513 470.00 | | | 1 513 470.00 |
DX Trade payables and related accounts | 18 452.00 | | | 18 452.00 |
DY Tax and social security liabilities | 73 044.00 | | | 73 044.00 |
EC TOTAL (IV) | 3 255 975.00 | | | 3 255 975.00 |
EE Grand total (I to V) | 4 768 268.00 | | | 4 768 268.00 |
EG Accrued income and payables due within one year | 918 484.00 | | | 918 484.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 608 646.00 | | 608 646.00 | 608 646.00 |
FJ Net sales | 608 646.00 | | 608 646.00 | 608 646.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 25 256.00 | |
FQ Other income | | | 13.00 | |
FR Total operating income (I) | | | 633 916.00 | |
FW Other purchases and external expenses | | | 84 636.00 | |
FX Taxes, duties, and similar payments | | | 10 469.00 | |
FY Salaries and Wages | | | 389 781.00 | |
FZ Social Security Contributions | | | 149 447.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 855.00 | |
GE Other Expenses | | | 86.00 | |
GF Total Operating Expenses (II) | | | 635 274.00 | |
GG - OPERATING RESULT (I - II) | | | -1 358.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 450 697.00 | |
GL Other interest and similar income | | | 2 784.00 | |
GP Total financial income (V) | | | 453 481.00 | |
GR Interest and similar expenses | | | 128 056.00 | |
GU Total financial expenses (VI) | | | 128 056.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 325 425.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 324 067.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 25 256.00 | | | 25 256.00 |
HA Exceptional income from management transactions | 2 611.00 | | | 2 611.00 |
HB Exceptional income from capital transactions | 204.00 | | | 204.00 |
HD Total exceptional income (VII) | 2 816.00 | | | 2 816.00 |
HG Exceptional depreciation and provisions | 16 781.00 | | | 16 781.00 |
HH Total exceptional expenses (VIII) | 16 781.00 | | | 16 781.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -13 965.00 | | | -13 965.00 |
HK Income tax | -41 391.00 | | | -41 391.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 090 213.00 | | | 1 090 213.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 738 720.00 | | | 738 720.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 351 493.00 | | | 351 493.00 |
| |
| 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 | 4 342 180.00 | | | 4 342 180.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 4 276.00 | | | 4 276.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 337 904.00 | |
I4 DECREASES Grand Total | | | 4 342 180.00 | |
IN DECREASES Start-up, development, or research expenses | | | 4 276.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 337 904.00 | | | 4 337 904.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 566.00 | 855.00 | | 2 566.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 566.00 | 855.00 | | 2 566.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 50 342.00 | 16 781.00 | | 50 342.00 |
7C Grand total | 50 342.00 | 16 781.00 | | 50 342.00 |
UJ - Exceptional | | 16 781.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 1 100 000.00 | | 1 100 000.00 | 1 100 000.00 |
8B Suppliers and Related Accounts | 18 452.00 | 18 452.00 | | 18 452.00 |
8C Staff and Related Accounts | 12 978.00 | 12 978.00 | | 12 978.00 |
8D Social Security and Other Social Organizations | 44 027.00 | 44 027.00 | | 44 027.00 |
UT Other financial assets | 20 000.00 | | 20 000.00 | 20 000.00 |
UX Other trade receivables | 131 247.00 | 131 247.00 | | 131 247.00 |
UY Staff and related accounts | 3 032.00 | 3 032.00 | | 3 032.00 |
VB VAT | 6 369.00 | 6 369.00 | | 6 369.00 |
VC Group and associates | 108 495.00 | 108 495.00 | | 108 495.00 |
VH Loans with a maturity of more than one year at origin | 1 651 009.00 | 413 518.00 | 1 237 491.00 | 1 651 009.00 |
VI Group and Associates | 413 470.00 | 413 470.00 | | 413 470.00 |
VK Loans repaid during the year | 403 376.00 | | | 403 376.00 |
VM Income taxes | 154 922.00 | 154 922.00 | | 154 922.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 712.00 | 5 712.00 | | 5 712.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 424 065.00 | 404 065.00 | 20 000.00 | 424 065.00 |
VW VAT | 10 327.00 | 10 327.00 | | 10 327.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 255 975.00 | 918 484.00 | 2 337 491.00 | 3 255 975.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 4 736.00 | | | 4 736.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 100.00 | | | 6 100.00 |
ST Other accounts | 78 536.00 | | | 78 536.00 |
YW Business tax | 5 733.00 | | | 5 733.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 10 469.00 | | | 10 469.00 |
YY Amount of VAT collected | 126 726.00 | | | 126 726.00 |
YZ Total deductible VAT on goods and services | 2 562.00 | | | 2 562.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 84 636.00 | | | 84 636.00 |
