| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 123 418.00 | 115 157.00 | 8 261.00 | 123 418.00 |
AT Other tangible assets | 26 783.00 | 21 207.00 | 5 576.00 | 26 783.00 |
BH Other financial assets | 121 333.00 | | 121 333.00 | 121 333.00 |
BJ TOTAL (I) | 10 810 099.00 | 136 364.00 | 10 673 735.00 | 10 810 099.00 |
BX Customers and related accounts | 32 918.00 | | 32 918.00 | 32 918.00 |
BZ Other receivables | 1 166 569.00 | | 1 166 569.00 | 1 166 569.00 |
CD Marketable securities | 200 000.00 | | 200 000.00 | 200 000.00 |
CF Cash and cash equivalents | 79 407.00 | | 79 407.00 | 79 407.00 |
CJ TOTAL (II) | 1 478 895.00 | | 1 478 895.00 | 1 478 895.00 |
CO Grand total (0 to V) | 12 288 994.00 | 136 364.00 | 12 152 630.00 | 12 288 994.00 |
CU Other investments | 10 538 565.00 | | 10 538 565.00 | 10 538 565.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 304 898.00 | 304 898.00 | | 304 898.00 |
DD Legal reserve (1) | 30 490.00 | 30 490.00 | | 30 490.00 |
DG Other reserves | 4 206 852.00 | 4 211 901.00 | | 4 206 852.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 104.00 | 144 951.00 | | 7 104.00 |
DL TOTAL (I) | 4 549 345.00 | 4 692 240.00 | | 4 549 345.00 |
DU Loans and Debts from Credit Institutions (3) | 3 316 928.00 | 3 948 479.00 | | 3 316 928.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 145 825.00 | 1 958 704.00 | | 4 145 825.00 |
DX Trade payables and related accounts | 12 343.00 | 7 066.00 | | 12 343.00 |
DY Tax and social security liabilities | 88 343.00 | 117 922.00 | | 88 343.00 |
EA Other liabilities | 39 847.00 | 147 238.00 | | 39 847.00 |
EC TOTAL (IV) | 7 603 285.00 | 6 179 409.00 | | 7 603 285.00 |
EE Grand total (I to V) | 12 152 630.00 | 10 871 649.00 | | 12 152 630.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 876 888.00 | | 876 888.00 | 876 888.00 |
FJ Net sales | 876 888.00 | | 876 888.00 | 876 888.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 280.00 | |
FQ Other income | | | 14.00 | |
FR Total operating income (I) | | | 881 182.00 | |
FW Other purchases and external expenses | | | 143 308.00 | |
FX Taxes, duties, and similar payments | | | 22 896.00 | |
FY Salaries and Wages | | | 421 161.00 | |
FZ Social Security Contributions | | | 237 633.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 906.00 | |
GE Other Expenses | | | 13.00 | |
GF Total Operating Expenses (II) | | | 835 917.00 | |
GG - OPERATING RESULT (I - II) | | | 45 265.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 7 054.00 | |
GR Interest and similar expenses | | | 43 516.00 | |
GU Total financial expenses (VI) | | | 43 516.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -36 462.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 802.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 4 800.00 | | |
HD Total exceptional income (VII) | | 4 800.00 | | |
HE Exceptional expenses on management operations | 1 698.00 | | | 1 698.00 |
HF Exceptional expenses on capital transactions | | 9 602.00 | | |
HH Total exceptional expenses (VIII) | 1 698.00 | 9 602.00 | | 1 698.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 698.00 | -4 802.00 | | -1 698.00 |
HL TOTAL REVENUE (I + III + V + VII) | 888 236.00 | 983 963.00 | | 888 236.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 881 132.00 | 839 011.00 | | 881 132.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 104.00 | 144 951.00 | | 7 104.00 |
| |
| 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 | 9 800 099.00 | | 1 010 000.00 | 9 800 099.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 659 899.00 | |
I4 DECREASES Grand Total | | | 10 810 099.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 150 201.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 150 201.00 | | | 150 201.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 649 899.00 | | 1 010 000.00 | 9 649 899.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 125 458.00 | 10 906.00 | | 125 458.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 125 458.00 | 10 906.00 | | 125 458.00 |
| |
| 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 | 2 387.00 | 2 387.00 | | 2 387.00 |
8B Suppliers and Related Accounts | 12 343.00 | 12 343.00 | | 12 343.00 |
8C Staff and Related Accounts | 8 659.00 | 8 659.00 | | 8 659.00 |
8D Social Security and Other Social Organizations | 51 339.00 | 51 339.00 | | 51 339.00 |
8K Other liabilities (including liabilities related to repo transactions) | 39 847.00 | 39 847.00 | | 39 847.00 |
UT Other financial assets | 121 333.00 | | 121 333.00 | 121 333.00 |
UX Other trade receivables | 32 918.00 | 32 918.00 | | 32 918.00 |
VB VAT | 940.00 | 940.00 | | 940.00 |
VC Group and associates | 1 150 870.00 | 1 150 870.00 | | 1 150 870.00 |
VH Loans with a maturity of more than one year at origin | 3 316 928.00 | 790 659.00 | 2 515 080.00 | 3 316 928.00 |
VI Group and Associates | 4 143 438.00 | 4 143 438.00 | | 4 143 438.00 |
VK Loans repaid during the year | 631 551.00 | | | 631 551.00 |
VM Income taxes | 8 966.00 | 8 966.00 | | 8 966.00 |
VQ Other Taxes, Duties, and Similar Debts | 12 225.00 | 12 225.00 | | 12 225.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 793.00 | 5 793.00 | | 5 793.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 320 821.00 | 1 199 487.00 | 121 333.00 | 1 320 821.00 |
VW VAT | 16 120.00 | 16 120.00 | | 16 120.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 603 285.00 | 5 077 016.00 | 2 515 080.00 | 7 603 285.00 |
