| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 1 567 250.00 | | 1 567 250.00 | 1 567 250.00 |
BJ TOTAL (I) | 12 849 020.00 | 48 477.00 | 12 800 543.00 | 12 849 020.00 |
BX Customers and related accounts | 401 398.00 | | 401 398.00 | 401 398.00 |
BZ Other receivables | 244 565.00 | | 244 565.00 | 244 565.00 |
CF Cash and cash equivalents | 841.00 | | 841.00 | 841.00 |
CJ TOTAL (II) | 646 805.00 | | 646 805.00 | 646 805.00 |
CO Grand total (0 to V) | 13 495 824.00 | 48 477.00 | 13 447 348.00 | 13 495 824.00 |
CU Other investments | 11 281 770.00 | 48 477.00 | 11 233 293.00 | 11 281 770.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 556 935.00 | 2 556 935.00 | | 2 556 935.00 |
DD Legal reserve (1) | 255 694.00 | 255 694.00 | | 255 694.00 |
DG Other reserves | 3 357 173.00 | 5 465 571.00 | | 3 357 173.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 423 384.00 | -358 398.00 | | 1 423 384.00 |
DK Regulated provisions | 119 593.00 | 119 593.00 | | 119 593.00 |
DL TOTAL (I) | 7 712 779.00 | 8 039 395.00 | | 7 712 779.00 |
DU Loans and Debts from Credit Institutions (3) | 10 140.00 | 1 361.00 | | 10 140.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 210 656.00 | 5 018 550.00 | | 5 210 656.00 |
DX Trade payables and related accounts | 68 385.00 | 179 268.00 | | 68 385.00 |
DY Tax and social security liabilities | 162 301.00 | 231 186.00 | | 162 301.00 |
EA Other liabilities | 283 087.00 | 16 436.00 | | 283 087.00 |
EC TOTAL (IV) | 5 734 569.00 | 5 446 801.00 | | 5 734 569.00 |
EE Grand total (I to V) | 13 447 348.00 | 13 486 196.00 | | 13 447 348.00 |
EG Accrued income and payables due within one year | 4 821 149.00 | 3 944 551.00 | | 4 821 149.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 5 495.00 | 1 361.00 | | 5 495.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 7 233 549.00 | | 7 233 549.00 | 7 233 549.00 |
FJ Net sales | 7 233 549.00 | | 7 233 549.00 | 7 233 549.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 600.00 | |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 7 240 157.00 | |
FW Other purchases and external expenses | | | 6 019 544.00 | |
FX Taxes, duties, and similar payments | | | 31 364.00 | |
FY Salaries and Wages | | | 800 101.00 | |
FZ Social Security Contributions | | | 319 291.00 | |
GE Other Expenses | | | 19.00 | |
GF Total Operating Expenses (II) | | | 7 170 318.00 | |
GG - OPERATING RESULT (I - II) | | | 69 839.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 449 985.00 | |
GP Total financial income (V) | | | 1 449 985.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 25 730.00 | |
GU Total financial expenses (VI) | | | 25 730.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 424 255.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 494 094.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 6 600.00 | 6 600.00 | | 6 600.00 |
HA Exceptional income from management transactions | 48.00 | 32 856.00 | | 48.00 |
HD Total exceptional income (VII) | 48.00 | 32 856.00 | | 48.00 |
HE Exceptional expenses on management operations | 69 996.00 | | | 69 996.00 |
HH Total exceptional expenses (VIII) | 69 996.00 | | | 69 996.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -69 948.00 | 32 856.00 | | -69 948.00 |
HJ Employee participation in company results | 762.00 | 1 214.00 | | 762.00 |
HL TOTAL REVENUE (I + III + V + VII) | 8 690 190.00 | 6 857 878.00 | | 8 690 190.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 266 806.00 | 7 216 276.00 | | 7 266 806.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 423 384.00 | -358 398.00 | | 1 423 384.00 |
| |
| 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 | 12 849 020.00 | | | 12 849 020.00 |
I3 DECREASES Total Financial Fixed Assets | | | 12 849 020.00 | |
I4 DECREASES Grand Total | | | 12 849 020.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 849 020.00 | | | 12 849 020.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 119 593.00 | | | 119 593.00 |
7B Total provisions for depreciation | 48 477.00 | | | 48 477.00 |
7C Grand total | 168 070.00 | | | 168 070.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 2 705 482.00 | 1 792 062.00 | 913 420.00 | 2 705 482.00 |
8B Suppliers and Related Accounts | 68 385.00 | 68 385.00 | | 68 385.00 |
8C Staff and Related Accounts | 41 375.00 | 41 375.00 | | 41 375.00 |
8D Social Security and Other Social Organizations | 50 139.00 | 50 139.00 | | 50 139.00 |
8K Other liabilities (including liabilities related to repo transactions) | 283 087.00 | 283 087.00 | | 283 087.00 |
UT Other financial assets | 1 567 250.00 | | 1 567 250.00 | 1 567 250.00 |
UX Other trade receivables | 401 398.00 | 401 398.00 | | 401 398.00 |
VB VAT | 11 661.00 | 11 661.00 | | 11 661.00 |
VC Group and associates | 150 320.00 | 150 320.00 | | 150 320.00 |
VG Loans with a maturity of up to one year at origin | 5 495.00 | 5 495.00 | | 5 495.00 |
VH Loans with a maturity of more than one year at origin | 4 645.00 | 4 645.00 | | 4 645.00 |
VI Group and Associates | 2 505 174.00 | 2 505 174.00 | | 2 505 174.00 |
VQ Other Taxes, Duties, and Similar Debts | 9 882.00 | 9 882.00 | | 9 882.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 82 584.00 | 82 584.00 | | 82 584.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 213 213.00 | 645 963.00 | 1 567 250.00 | 2 213 213.00 |
VW VAT | 60 905.00 | 60 905.00 | | 60 905.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 734 569.00 | 4 821 149.00 | 913 420.00 | 5 734 569.00 |
