| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 200.00 | 2 200.00 | | 2 200.00 |
AT Other tangible assets | 63 237.00 | 41 473.00 | 21 764.00 | 63 237.00 |
BH Other financial assets | 25 378.00 | | 25 378.00 | 25 378.00 |
BJ TOTAL (I) | 3 186 520.00 | 43 673.00 | 3 142 847.00 | 3 186 520.00 |
BX Customers and related accounts | 168 000.00 | | 168 000.00 | 168 000.00 |
BZ Other receivables | 2 113 734.00 | | 2 113 734.00 | 2 113 734.00 |
CF Cash and cash equivalents | 8.00 | | 8.00 | 8.00 |
CH Prepaid expenses | 952.00 | | 952.00 | 952.00 |
CJ TOTAL (II) | 2 282 694.00 | | 2 282 694.00 | 2 282 694.00 |
CO Grand total (0 to V) | 5 469 215.00 | 43 673.00 | 5 425 541.00 | 5 469 215.00 |
CU Other investments | 3 095 705.00 | | 3 095 705.00 | 3 095 705.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500 000.00 | 1 500 000.00 | | 1 500 000.00 |
DD Legal reserve (1) | 150 000.00 | 150 000.00 | | 150 000.00 |
DG Other reserves | 41 765.00 | 41 765.00 | | 41 765.00 |
DH Retained earnings | -190 877.00 | -101 133.00 | | -190 877.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 512 063.00 | -89 744.00 | | 512 063.00 |
DL TOTAL (I) | 2 012 952.00 | 1 500 888.00 | | 2 012 952.00 |
DP Provisions for Risks | 560 604.00 | 939 860.00 | | 560 604.00 |
DR TOTAL (IV) | 560 604.00 | 939 860.00 | | 560 604.00 |
DU Loans and Debts from Credit Institutions (3) | 237 066.00 | 402 878.00 | | 237 066.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 473 579.00 | 2 649 585.00 | | 2 473 579.00 |
DX Trade payables and related accounts | 17 224.00 | 14 637.00 | | 17 224.00 |
DY Tax and social security liabilities | 124 117.00 | 82 373.00 | | 124 117.00 |
EA Other liabilities | | 50 208.00 | | |
EC TOTAL (IV) | 2 851 986.00 | 3 199 680.00 | | 2 851 986.00 |
EE Grand total (I to V) | 5 425 541.00 | 5 640 428.00 | | 5 425 541.00 |
EG Accrued income and payables due within one year | 2 751 986.00 | 2 981 745.00 | | 2 751 986.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 19 533.00 | 33 804.00 | | 19 533.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 745 000.00 | | 745 000.00 | 745 000.00 |
FJ Net sales | 745 000.00 | | 745 000.00 | 745 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 077.00 | |
FR Total operating income (I) | | | 748 078.00 | |
FW Other purchases and external expenses | | | 108 810.00 | |
FX Taxes, duties, and similar payments | | | 11 749.00 | |
FY Salaries and Wages | | | 347 104.00 | |
FZ Social Security Contributions | | | 250 955.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 415.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 723 038.00 | |
GG - OPERATING RESULT (I - II) | | | 25 040.00 | |
GR Interest and similar expenses | | | 11 835.00 | |
GU Total financial expenses (VI) | | | 11 835.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -11 835.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 205.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 077.00 | 1 955.00 | | 3 077.00 |
HA Exceptional income from management transactions | 127 420.00 | 4 266.00 | | 127 420.00 |
HC Reversals of provisions and transfers of expenses | 939 860.00 | 923 737.00 | | 939 860.00 |
HD Total exceptional income (VII) | 1 067 280.00 | 928 003.00 | | 1 067 280.00 |
HE Exceptional expenses on management operations | 2 535.00 | 11 793.00 | | 2 535.00 |
HG Exceptional depreciation and provisions | 560 604.00 | 939 860.00 | | 560 604.00 |
HH Total exceptional expenses (VIII) | 563 139.00 | 951 653.00 | | 563 139.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 504 141.00 | -23 650.00 | | 504 141.00 |
HK Income tax | 5 282.00 | -27 115.00 | | 5 282.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 815 357.00 | 1 515 560.00 | | 1 815 357.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 303 294.00 | 1 605 303.00 | | 1 303 294.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 512 063.00 | -89 744.00 | | 512 063.00 |
| |
| 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 | 3 177 257.00 | | 24 681.00 | 3 177 257.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 121 083.00 | |
I4 DECREASES Grand Total | | 15 418.00 | 3 186 520.00 | |
IO DECREASES Total including other intangible assets | | 12 000.00 | 2 200.00 | |
IY DECREASES Total Tangible Fixed Assets | | 3 418.00 | 63 237.00 | |
KD ACQUISITIONS Total including other intangible assets | 14 200.00 | | | 14 200.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 41 973.00 | | 24 681.00 | 41 973.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 121 083.00 | | | 3 121 083.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 54 676.00 | 4 415.00 | 15 418.00 | 54 676.00 |
PE DEPRECIATION Total including other intangible assets | 14 200.00 | | 12 000.00 | 14 200.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 40 476.00 | 4 415.00 | 3 418.00 | 40 476.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 939 860.00 | 560 604.00 | 939 860.00 | 939 860.00 |
7C Grand total | 939 860.00 | 560 604.00 | 939 860.00 | 939 860.00 |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
UJ - Exceptional | | 560 604.00 | 939 860.00 | |
| |
| 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 | 17 224.00 | 17 224.00 | | 17 224.00 |
8C Staff and Related Accounts | 24 709.00 | 24 709.00 | | 24 709.00 |
8D Social Security and Other Social Organizations | 51 820.00 | 51 820.00 | | 51 820.00 |
UT Other financial assets | 25 378.00 | | 25 378.00 | 25 378.00 |
UX Other trade receivables | 168 000.00 | 168 000.00 | | 168 000.00 |
VB VAT | 2 664.00 | 2 664.00 | | 2 664.00 |
VG Loans with a maturity of up to one year at origin | 19 671.00 | 19 671.00 | | 19 671.00 |
VH Loans with a maturity of more than one year at origin | 217 395.00 | 117 395.00 | 100 000.00 | 217 395.00 |
VI Group and Associates | 2 473 579.00 | 2 473 579.00 | | 2 473 579.00 |
VK Loans repaid during the year | 151 547.00 | | | 151 547.00 |
VM Income taxes | 2 111 070.00 | 2 111 070.00 | | 2 111 070.00 |
VQ Other Taxes, Duties, and Similar Debts | 8 631.00 | 8 631.00 | | 8 631.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | | 1.00 | | |
VS Prepaid expenses | 952.00 | 952.00 | | 952.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 308 064.00 | 2 282 686.00 | 25 378.00 | 2 308 064.00 |
VW VAT | 38 958.00 | 38 958.00 | | 38 958.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 851 986.00 | 2 751 986.00 | 100 000.00 | 2 851 986.00 |
