| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 777.00 | 777.00 | | 777.00 |
BB Receivables related to investments | 41 649.00 | | 41 649.00 | 41 649.00 |
BF Loans | 66 826.00 | | 66 826.00 | 66 826.00 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 1 938 103.00 | 777.00 | 1 937 325.00 | 1 938 103.00 |
BX Customers and related accounts | 13 560.00 | | 13 560.00 | 13 560.00 |
BZ Other receivables | 46 229.00 | | 46 229.00 | 46 229.00 |
CF Cash and cash equivalents | 5 554.00 | | 5 554.00 | 5 554.00 |
CH Prepaid expenses | 106.00 | | 106.00 | 106.00 |
CJ TOTAL (II) | 65 449.00 | | 65 449.00 | 65 449.00 |
CO Grand total (0 to V) | 2 003 552.00 | 777.00 | 2 002 775.00 | 2 003 552.00 |
CP Shares due in less than one year | 108 475.00 | | | 108 475.00 |
CU Other investments | 1 828 850.00 | | 1 828 850.00 | 1 828 850.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 170 550.00 | 170 550.00 | | 170 550.00 |
DD Legal reserve (1) | 17 055.00 | 17 055.00 | | 17 055.00 |
DH Retained earnings | 419 043.00 | 323 302.00 | | 419 043.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 105 962.00 | 95 741.00 | | 105 962.00 |
DK Regulated provisions | 41 649.00 | 41 649.00 | | 41 649.00 |
DL TOTAL (I) | 754 259.00 | 648 297.00 | | 754 259.00 |
DU Loans and Debts from Credit Institutions (3) | 911 285.00 | 1 046 161.00 | | 911 285.00 |
DV Miscellaneous Loans and Financial Debts (4) | 328 173.00 | 188 629.00 | | 328 173.00 |
DX Trade payables and related accounts | 1 958.00 | 2 237.00 | | 1 958.00 |
DY Tax and social security liabilities | 7 099.00 | 13 505.00 | | 7 099.00 |
EA Other liabilities | | 32 500.00 | | |
EC TOTAL (IV) | 1 248 516.00 | 1 283 033.00 | | 1 248 516.00 |
EE Grand total (I to V) | 2 002 775.00 | 1 931 329.00 | | 2 002 775.00 |
EG Accrued income and payables due within one year | 503 414.00 | 386 272.00 | | 503 414.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 79 384.00 | | 79 384.00 | 79 384.00 |
FJ Net sales | 79 384.00 | | 79 384.00 | 79 384.00 |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 79 390.00 | |
FW Other purchases and external expenses | | | 31 980.00 | |
FX Taxes, duties, and similar payments | | | 518.00 | |
FY Salaries and Wages | | | 15 363.00 | |
FZ Social Security Contributions | | | 5 010.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 52 875.00 | |
GG - OPERATING RESULT (I - II) | | | 26 515.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 95 773.00 | |
GL Other interest and similar income | | | 48.00 | |
GP Total financial income (V) | | | 95 820.00 | |
GR Interest and similar expenses | | | 15 638.00 | |
GU Total financial expenses (VI) | | | 15 638.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 80 182.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 106 697.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 735.00 | | | 735.00 |
HH Total exceptional expenses (VIII) | 735.00 | | | 735.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -735.00 | | | -735.00 |
HL TOTAL REVENUE (I + III + V + VII) | 175 210.00 | 152 457.00 | | 175 210.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 69 248.00 | 56 716.00 | | 69 248.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 105 962.00 | 95 741.00 | | 105 962.00 |
| |
| 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 | 1 879 340.00 | | 91 262.00 | 1 879 340.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 777.00 | | | 777.00 |
I3 DECREASES Total Financial Fixed Assets | | 32 500.00 | 1 937 325.00 | |
I4 DECREASES Grand Total | | 32 500.00 | 1 938 103.00 | |
IN DECREASES Start-up, development, or research expenses | | | 777.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 878 563.00 | | 91 262.00 | 1 878 563.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 777.00 | | | 777.00 |
CY DEPRECIATION Start-up, development, or research expenses | 777.00 | | | 777.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 41 649.00 | | | 41 649.00 |
7C Grand total | 41 649.00 | | | 41 649.00 |
| |
| 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 | 1 958.00 | 1 958.00 | | 1 958.00 |
8C Staff and Related Accounts | 1 424.00 | 1 424.00 | | 1 424.00 |
8D Social Security and Other Social Organizations | 1 362.00 | 1 362.00 | | 1 362.00 |
UL Receivables related to investments | 41 649.00 | 41 649.00 | | 41 649.00 |
UP Loans | 66 826.00 | 66 826.00 | | 66 826.00 |
UX Other trade receivables | 13 560.00 | 13 560.00 | | 13 560.00 |
VB VAT | 327.00 | 327.00 | | 327.00 |
VH Loans with a maturity of more than one year at origin | 911 285.00 | 166 183.00 | 618 752.00 | 911 285.00 |
VI Group and Associates | 328 173.00 | 328 173.00 | | 328 173.00 |
VK Loans repaid during the year | 149 401.00 | | | 149 401.00 |
VM Income taxes | 31 111.00 | 31 111.00 | | 31 111.00 |
VQ Other Taxes, Duties, and Similar Debts | 353.00 | 353.00 | | 353.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 14 792.00 | 14 792.00 | | 14 792.00 |
VS Prepaid expenses | 106.00 | 106.00 | | 106.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 168 371.00 | 168 371.00 | | 168 371.00 |
VW VAT | 3 960.00 | 3 960.00 | | 3 960.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 248 516.00 | 503 414.00 | 618 752.00 | 1 248 516.00 |
