| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 688 210.00 | | 3 688 210.00 | 3 688 210.00 |
BX Customers and related accounts | 38 201.00 | | 38 201.00 | 38 201.00 |
BZ Other receivables | 148 841.00 | | 148 841.00 | 148 841.00 |
CF Cash and cash equivalents | 52 147.00 | | 52 147.00 | 52 147.00 |
CH Prepaid expenses | 5 561.00 | | 5 561.00 | 5 561.00 |
CJ TOTAL (II) | 244 750.00 | | 244 750.00 | 244 750.00 |
CO Grand total (0 to V) | 3 932 960.00 | | 3 932 960.00 | 3 932 960.00 |
CU Other investments | 3 688 210.00 | | 3 688 210.00 | 3 688 210.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 866 000.00 | 1 866 000.00 | | 1 866 000.00 |
DD Legal reserve (1) | 23 718.00 | 23 104.00 | | 23 718.00 |
DG Other reserves | 264 033.00 | 252 380.00 | | 264 033.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 476 018.00 | 12 266.00 | | 476 018.00 |
DK Regulated provisions | 16 899.00 | 16 899.00 | | 16 899.00 |
DL TOTAL (I) | 2 646 668.00 | 2 170 650.00 | | 2 646 668.00 |
DU Loans and Debts from Credit Institutions (3) | 1 246 103.00 | 1 488 854.00 | | 1 246 103.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 120.00 | 6 218.00 | | 1 120.00 |
DX Trade payables and related accounts | 1 558.00 | 5 368.00 | | 1 558.00 |
DY Tax and social security liabilities | 37 512.00 | 154 427.00 | | 37 512.00 |
EA Other liabilities | | 113 547.00 | | |
EC TOTAL (IV) | 1 286 292.00 | 1 768 415.00 | | 1 286 292.00 |
EE Grand total (I to V) | 3 932 960.00 | 3 939 064.00 | | 3 932 960.00 |
EG Accrued income and payables due within one year | 287 643.00 | 525 525.00 | | 287 643.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 22.00 | 42.00 | | 22.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 186 934.00 | | 186 934.00 | 186 934.00 |
FJ Net sales | 186 934.00 | | 186 934.00 | 186 934.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 186 934.00 | |
FW Other purchases and external expenses | | | 1 600.00 | |
FX Taxes, duties, and similar payments | | | 403.00 | |
FY Salaries and Wages | | | 167 916.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 169 920.00 | |
GG - OPERATING RESULT (I - II) | | | 17 014.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 472 500.00 | |
GL Other interest and similar income | | | 2 228.00 | |
GP Total financial income (V) | | | 474 728.00 | |
GR Interest and similar expenses | | | 12 447.00 | |
GU Total financial expenses (VI) | | | 12 447.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 462 282.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 479 296.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 535.00 | 295.00 | | 1 535.00 |
HD Total exceptional income (VII) | 1 535.00 | 295.00 | | 1 535.00 |
HE Exceptional expenses on management operations | 20.00 | | | 20.00 |
HH Total exceptional expenses (VIII) | 20.00 | | | 20.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 515.00 | 295.00 | | 1 515.00 |
HK Income tax | 4 793.00 | 3 050.00 | | 4 793.00 |
HL TOTAL REVENUE (I + III + V + VII) | 663 198.00 | 174 057.00 | | 663 198.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 187 180.00 | 161 791.00 | | 187 180.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 476 018.00 | 12 266.00 | | 476 018.00 |
| |
| 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 | 3 688 210.00 | | | 3 688 210.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 688 210.00 | |
I4 DECREASES Grand Total | | | 3 688 210.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 688 210.00 | | | 3 688 210.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 16 899.00 | | | 16 899.00 |
7C Grand total | 16 899.00 | | | 16 899.00 |
| |
| 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 | 1 558.00 | 1 558.00 | | 1 558.00 |
8C Staff and Related Accounts | 28 560.00 | 28 560.00 | | 28 560.00 |
UX Other trade receivables | 38 201.00 | 38 201.00 | | 38 201.00 |
VB VAT | 860.00 | 860.00 | | 860.00 |
VG Loans with a maturity of up to one year at origin | 22.00 | 22.00 | | 22.00 |
VH Loans with a maturity of more than one year at origin | 1 246 080.00 | 247 432.00 | 998 649.00 | 1 246 080.00 |
VI Group and Associates | 1 120.00 | 1 120.00 | | 1 120.00 |
VK Loans repaid during the year | 242 111.00 | | | 242 111.00 |
VM Income taxes | 7 407.00 | 7 407.00 | | 7 407.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 140 574.00 | 140 574.00 | | 140 574.00 |
VS Prepaid expenses | 5 561.00 | 5 561.00 | | 5 561.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 192 603.00 | 192 603.00 | | 192 603.00 |
VW VAT | 8 952.00 | 8 952.00 | | 8 952.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 286 292.00 | 287 643.00 | 998 649.00 | 1 286 292.00 |
