| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 4 923.00 | 4 923.00 | | 4 923.00 |
BB Receivables related to investments | 13 631 980.00 | | 13 631 980.00 | 13 631 980.00 |
BJ TOTAL (I) | 13 636 903.00 | 4 923.00 | 13 631 980.00 | 13 636 903.00 |
BX Customers and related accounts | 145 207.00 | | 145 207.00 | 145 207.00 |
BZ Other receivables | 656 625.00 | | 656 625.00 | 656 625.00 |
CD Marketable securities | 5 100.00 | | 5 100.00 | 5 100.00 |
CF Cash and cash equivalents | 12 211.00 | | 12 211.00 | 12 211.00 |
CJ TOTAL (II) | 819 143.00 | | 819 143.00 | 819 143.00 |
CO Grand total (0 to V) | 14 456 047.00 | 4 923.00 | 14 451 124.00 | 14 456 047.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 114 200.00 | 5 052 200.00 | | 5 114 200.00 |
DB Share, merger, contribution premiums, etc. | 124 000.00 | | | 124 000.00 |
DD Legal reserve (1) | 160 643.00 | 133 643.00 | | 160 643.00 |
DG Other reserves | 2 510 785.00 | 2 122 581.00 | | 2 510 785.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 784 813.00 | 535 203.00 | | 3 784 813.00 |
DK Regulated provisions | 47 086.00 | 33 281.00 | | 47 086.00 |
DL TOTAL (I) | 11 741 528.00 | 7 876 908.00 | | 11 741 528.00 |
DU Loans and Debts from Credit Institutions (3) | 1 458 490.00 | 1 839 549.00 | | 1 458 490.00 |
DV Miscellaneous Loans and Financial Debts (4) | 937 731.00 | 618 447.00 | | 937 731.00 |
DX Trade payables and related accounts | 15 359.00 | 13 036.00 | | 15 359.00 |
DY Tax and social security liabilities | 210 141.00 | 128 855.00 | | 210 141.00 |
EA Other liabilities | 83 344.00 | 92 518.00 | | 83 344.00 |
EB Prepaid income (2) | 4 531.00 | 6 234.00 | | 4 531.00 |
EC TOTAL (IV) | 2 709 596.00 | 2 698 639.00 | | 2 709 596.00 |
EE Grand total (I to V) | 14 451 124.00 | 10 575 547.00 | | 14 451 124.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 279 983.00 | |
FJ Net sales | | | 279 983.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 279 983.00 | |
FW Other purchases and external expenses | | | 17 210.00 | |
FX Taxes, duties, and similar payments | | | 5 605.00 | |
FY Salaries and Wages | | | 137 457.00 | |
FZ Social Security Contributions | | | 62 832.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 223 104.00 | |
GG - OPERATING RESULT (I - II) | | | 56 880.00 | |
GP Total financial income (V) | | | 679 127.00 | |
GU Total financial expenses (VI) | | | 47 191.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 631 936.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 688 815.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 8 307 800.00 | | | 8 307 800.00 |
HH Total exceptional expenses (VIII) | 5 021 786.00 | 13 771.00 | | 5 021 786.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 286 014.00 | -13 771.00 | | 3 286 014.00 |
HK Income tax | 190 016.00 | 53 493.00 | | 190 016.00 |
HL TOTAL REVENUE (I + III + V + VII) | 9 266 910.00 | 1 030 294.00 | | 9 266 910.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 482 097.00 | 495 091.00 | | 5 482 097.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 784 813.00 | 535 203.00 | | 3 784 813.00 |
| |
| 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 | 9 756 113.00 | | 8 962 226.00 | 9 756 113.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 4 923.00 | | | 4 923.00 |
I3 DECREASES Total Financial Fixed Assets | | 5 081 435.00 | 13 631 980.00 | |
I4 DECREASES Grand Total | | 5 081 435.00 | 13 636 903.00 | |
IN DECREASES Start-up, development, or research expenses | | | 4 923.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 751 190.00 | | 8 962 226.00 | 9 751 190.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 923.00 | | | 4 923.00 |
CY DEPRECIATION Start-up, development, or research expenses | 4 923.00 | | | 4 923.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 33 281.00 | 13 806.00 | | 33 281.00 |
7C Grand total | 33 281.00 | 13 806.00 | | 33 281.00 |
UJ - Exceptional | | 13 806.00 | | |
| |
| 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 | 15 359.00 | 15 359.00 | | 15 359.00 |
8D Social Security and Other Social Organizations | 210 141.00 | 210 141.00 | | 210 141.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 021 075.00 | 1 021 075.00 | | 1 021 075.00 |
8L Deferred income | 4 531.00 | 4 531.00 | | 4 531.00 |
UL Receivables related to investments | 1 428 448.00 | | 1 428 448.00 | 1 428 448.00 |
UX Other trade receivables | 145 207.00 | 145 207.00 | | 145 207.00 |
VH Loans with a maturity of more than one year at origin | 1 458 490.00 | 388 897.00 | 1 069 592.00 | 1 458 490.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 656 625.00 | 656 625.00 | | 656 625.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 230 280.00 | 801 832.00 | 1 428 448.00 | 2 230 280.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 709 596.00 | 1 640 004.00 | 1 069 592.00 | 2 709 596.00 |
