| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 60 157.00 | 60 157.00 | | 60 157.00 |
AT Other tangible assets | 124 313.00 | 76 874.00 | 47 439.00 | 124 313.00 |
BD Other fixed assets | 146 625.00 | | 146 625.00 | 146 625.00 |
BJ TOTAL (I) | 2 429 437.00 | 137 032.00 | 2 292 405.00 | 2 429 437.00 |
BX Customers and related accounts | 247 719.00 | | 247 719.00 | 247 719.00 |
BZ Other receivables | 4 580 567.00 | | 4 580 567.00 | 4 580 567.00 |
CF Cash and cash equivalents | 30 562.00 | | 30 562.00 | 30 562.00 |
CH Prepaid expenses | 218.00 | | 218.00 | 218.00 |
CJ TOTAL (II) | 4 859 066.00 | | 4 859 066.00 | 4 859 066.00 |
CO Grand total (0 to V) | 7 288 502.00 | 137 032.00 | 7 151 470.00 | 7 288 502.00 |
CU Other investments | 2 098 341.00 | | 2 098 341.00 | 2 098 341.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 900 000.00 | 4 900 000.00 | | 4 900 000.00 |
DD Legal reserve (1) | 49 000.00 | 49 000.00 | | 49 000.00 |
DG Other reserves | 314 216.00 | 320 552.00 | | 314 216.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 684.00 | -6 336.00 | | 8 684.00 |
DL TOTAL (I) | 5 271 900.00 | 5 263 216.00 | | 5 271 900.00 |
DU Loans and Debts from Credit Institutions (3) | 159 597.00 | 195 541.00 | | 159 597.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 591 035.00 | 2 166 884.00 | | 1 591 035.00 |
DX Trade payables and related accounts | 47 033.00 | 13 863.00 | | 47 033.00 |
DY Tax and social security liabilities | 81 725.00 | 86 678.00 | | 81 725.00 |
EA Other liabilities | 180.00 | 180.00 | | 180.00 |
EC TOTAL (IV) | 1 879 570.00 | 2 463 146.00 | | 1 879 570.00 |
EE Grand total (I to V) | 7 151 470.00 | 7 726 360.00 | | 7 151 470.00 |
EG Accrued income and payables due within one year | 1 757 273.00 | 2 304 477.00 | | 1 757 273.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 329.00 | 343.00 | | 329.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 203 676.00 | | 203 676.00 | 203 676.00 |
FJ Net sales | 203 676.00 | | 203 676.00 | 203 676.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 11 295.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 214 974.00 | |
FW Other purchases and external expenses | | | 135 806.00 | |
FX Taxes, duties, and similar payments | | | 5 352.00 | |
FY Salaries and Wages | | | 52 504.00 | |
FZ Social Security Contributions | | | 20 702.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 15 976.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 230 341.00 | |
GG - OPERATING RESULT (I - II) | | | -15 366.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 58 802.00 | |
GP Total financial income (V) | | | 58 802.00 | |
GR Interest and similar expenses | | | 35 010.00 | |
GU Total financial expenses (VI) | | | 35 010.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 23 793.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 426.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 33.00 | | | 33.00 |
HB Exceptional income from capital transactions | | 32 000.00 | | |
HD Total exceptional income (VII) | 33.00 | 32 000.00 | | 33.00 |
HE Exceptional expenses on management operations | 125.00 | 136.00 | | 125.00 |
HF Exceptional expenses on capital transactions | | 33 975.00 | | |
HH Total exceptional expenses (VIII) | 125.00 | 34 111.00 | | 125.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -92.00 | -2 111.00 | | -92.00 |
HK Income tax | -350.00 | -840.00 | | -350.00 |
HL TOTAL REVENUE (I + III + V + VII) | 273 810.00 | 310 240.00 | | 273 810.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 265 125.00 | 316 576.00 | | 265 125.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 684.00 | -6 336.00 | | 8 684.00 |
| |
| 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 | 2 425 666.00 | | 8 309.00 | 2 425 666.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 244 966.00 | |
I4 DECREASES Grand Total | | 4 538.00 | 2 429 437.00 | |
IY DECREASES Total Tangible Fixed Assets | | 4 538.00 | 184 470.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 185 699.00 | | 3 309.00 | 185 699.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 239 966.00 | | 5 000.00 | 2 239 966.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 125 594.00 | 15 975.00 | 4 538.00 | 125 594.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 125 594.00 | 15 975.00 | 4 538.00 | 125 594.00 |
| |
| 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 | 47 033.00 | 47 033.00 | | 47 033.00 |
8C Staff and Related Accounts | 6 547.00 | 6 547.00 | | 6 547.00 |
8D Social Security and Other Social Organizations | 3 719.00 | 3 719.00 | | 3 719.00 |
8K Other liabilities (including liabilities related to repo transactions) | 180.00 | 180.00 | | 180.00 |
UX Other trade receivables | 247 719.00 | 247 719.00 | | 247 719.00 |
UZ Social Security, other social security organizations | 3 054.00 | 3 054.00 | | 3 054.00 |
VB VAT | 116.00 | 116.00 | | 116.00 |
VC Group and associates | 4 576 547.00 | 4 576 547.00 | | 4 576 547.00 |
VG Loans with a maturity of up to one year at origin | 329.00 | 329.00 | | 329.00 |
VH Loans with a maturity of more than one year at origin | 159 268.00 | 36 971.00 | 122 297.00 | 159 268.00 |
VI Group and Associates | 1 591 035.00 | 1 591 035.00 | | 1 591 035.00 |
VK Loans repaid during the year | 35 795.00 | | | 35 795.00 |
VM Income taxes | 350.00 | 350.00 | | 350.00 |
VQ Other Taxes, Duties, and Similar Debts | 160.00 | 160.00 | | 160.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 500.00 | 500.00 | | 500.00 |
VS Prepaid expenses | 218.00 | 218.00 | | 218.00 |
VW VAT | 71 299.00 | 71 299.00 | | 71 299.00 |
