| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 7 319.00 | | 7 319.00 | 7 319.00 |
BJ TOTAL (I) | 7 129 130.00 | | 7 129 130.00 | 7 129 130.00 |
BZ Other receivables | 138 864.00 | | 138 864.00 | 138 864.00 |
CF Cash and cash equivalents | 229 321.00 | | 229 321.00 | 229 321.00 |
CJ TOTAL (II) | 368 185.00 | | 368 185.00 | 368 185.00 |
CO Grand total (0 to V) | 7 497 315.00 | | 7 497 315.00 | 7 497 315.00 |
CU Other investments | 7 121 811.00 | | 7 121 811.00 | 7 121 811.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 204 520.00 | 1 204 520.00 | | 1 204 520.00 |
DB Share, merger, contribution premiums, etc. | 145 456.00 | 145 456.00 | | 145 456.00 |
DD Legal reserve (1) | 120 455.00 | 120 455.00 | | 120 455.00 |
DG Other reserves | 3 489 791.00 | 2 929 452.00 | | 3 489 791.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 647 457.00 | 560 339.00 | | 647 457.00 |
DL TOTAL (I) | 5 607 679.00 | 4 960 222.00 | | 5 607 679.00 |
DU Loans and Debts from Credit Institutions (3) | 1 309 803.00 | 1 556 186.00 | | 1 309 803.00 |
DV Miscellaneous Loans and Financial Debts (4) | 515 064.00 | 744 393.00 | | 515 064.00 |
DX Trade payables and related accounts | 31 882.00 | 25 211.00 | | 31 882.00 |
DY Tax and social security liabilities | 32 796.00 | 62 805.00 | | 32 796.00 |
EA Other liabilities | 92.00 | 58 987.00 | | 92.00 |
EC TOTAL (IV) | 1 889 637.00 | 2 447 581.00 | | 1 889 637.00 |
EE Grand total (I to V) | 7 497 315.00 | 7 407 803.00 | | 7 497 315.00 |
EG Accrued income and payables due within one year | 826 358.00 | 1 137 779.00 | | 826 358.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 52 560.00 | | 52 560.00 | 52 560.00 |
FJ Net sales | 52 560.00 | | 52 560.00 | 52 560.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 52 561.00 | |
FW Other purchases and external expenses | | | 46 564.00 | |
FX Taxes, duties, and similar payments | | | 77.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 46 641.00 | |
GG - OPERATING RESULT (I - II) | | | 5 920.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 661 489.00 | |
GK Income from other securities and fixed asset receivables | | | 8 442.00 | |
GP Total financial income (V) | | | 669 931.00 | |
GR Interest and similar expenses | | | 19 337.00 | |
GU Total financial expenses (VI) | | | 19 337.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 650 593.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 656 513.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 9 056.00 | 18 273.00 | | 9 056.00 |
HL TOTAL REVENUE (I + III + V + VII) | 722 492.00 | 649 266.00 | | 722 492.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 75 034.00 | 88 927.00 | | 75 034.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 647 457.00 | 560 339.00 | | 647 457.00 |
| |
| 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 | 7 159 130.00 | | | 7 159 130.00 |
I3 DECREASES Total Financial Fixed Assets | 30 000.00 | | 7 129 130.00 | 30 000.00 |
I4 DECREASES Grand Total | 30 000.00 | | 7 129 130.00 | 30 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 159 130.00 | | | 7 159 130.00 |
| |
| 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 | 31 882.00 | 31 882.00 | | 31 882.00 |
8E Income Taxes | 32 672.00 | 32 672.00 | | 32 672.00 |
8K Other liabilities (including liabilities related to repo transactions) | 92.00 | 92.00 | | 92.00 |
UT Other financial assets | 7 319.00 | | 7 319.00 | 7 319.00 |
VB VAT | 4 079.00 | 4 079.00 | | 4 079.00 |
VC Group and associates | 134 785.00 | 134 785.00 | | 134 785.00 |
VH Loans with a maturity of more than one year at origin | 1 309 803.00 | 246 524.00 | 1 015 243.00 | 1 309 803.00 |
VI Group and Associates | 515 064.00 | 515 064.00 | | 515 064.00 |
VK Loans repaid during the year | 246 383.00 | | | 246 383.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 146 183.00 | 138 864.00 | 7 319.00 | 146 183.00 |
VW VAT | 124.00 | 124.00 | | 124.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 889 637.00 | 826 358.00 | 1 015 243.00 | 1 889 637.00 |
