| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 000.00 | 3 000.00 | | 3 000.00 |
AN Land | 47 867.00 | | 47 867.00 | 47 867.00 |
AP Buildings | 330 561.00 | 269 044.00 | 61 518.00 | 330 561.00 |
AR Technical installations, industrial equipment and tools | 22 276.00 | 21 441.00 | 835.00 | 22 276.00 |
AT Other tangible assets | 8 272.00 | 7 286.00 | 986.00 | 8 272.00 |
BB Receivables related to investments | 1 419 809.00 | | 1 419 809.00 | 1 419 809.00 |
BD Other fixed assets | 343.00 | | 343.00 | 343.00 |
BJ TOTAL (I) | 3 426 338.00 | 300 770.00 | 3 125 568.00 | 3 426 338.00 |
BL Raw materials, supplies | 3 445.00 | | 3 445.00 | 3 445.00 |
BX Customers and related accounts | 168 094.00 | | 168 094.00 | 168 094.00 |
BZ Other receivables | 145 098.00 | | 145 098.00 | 145 098.00 |
CD Marketable securities | 2 800 000.00 | | 2 800 000.00 | 2 800 000.00 |
CF Cash and cash equivalents | 655 051.00 | | 655 051.00 | 655 051.00 |
CH Prepaid expenses | 1 188.00 | | 1 188.00 | 1 188.00 |
CJ TOTAL (II) | 3 772 876.00 | | 3 772 876.00 | 3 772 876.00 |
CO Grand total (0 to V) | 7 199 214.00 | 300 770.00 | 6 898 444.00 | 7 199 214.00 |
CU Other investments | 1 594 210.00 | | 1 594 210.00 | 1 594 210.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 435 500.00 | 435 500.00 | | 435 500.00 |
DB Share, merger, contribution premiums, etc. | 576 660.00 | 576 660.00 | | 576 660.00 |
DD Legal reserve (1) | 49 998.00 | 49 998.00 | | 49 998.00 |
DG Other reserves | 3 761 247.00 | 3 205 781.00 | | 3 761 247.00 |
DH Retained earnings | 255 277.00 | 455 926.00 | | 255 277.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 73 067.00 | 354 816.00 | | 73 067.00 |
DL TOTAL (I) | 5 151 749.00 | 5 078 682.00 | | 5 151 749.00 |
DP Provisions for Risks | 30 694.00 | 30 694.00 | | 30 694.00 |
DR TOTAL (IV) | 30 694.00 | 30 694.00 | | 30 694.00 |
DU Loans and Debts from Credit Institutions (3) | 885 722.00 | 1 001 969.00 | | 885 722.00 |
DV Miscellaneous Loans and Financial Debts (4) | 549 391.00 | 596 150.00 | | 549 391.00 |
DX Trade payables and related accounts | 25 620.00 | 18 159.00 | | 25 620.00 |
DY Tax and social security liabilities | 73 859.00 | 82 987.00 | | 73 859.00 |
EA Other liabilities | 181 408.00 | 147 563.00 | | 181 408.00 |
EC TOTAL (IV) | 1 716 000.00 | 1 846 828.00 | | 1 716 000.00 |
EE Grand total (I to V) | 6 898 443.00 | 6 956 204.00 | | 6 898 443.00 |
EG Accrued income and payables due within one year | 1 701 627.00 | 1 815 316.00 | | 1 701 627.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 854 197.00 | 942 546.00 | | 854 197.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 67 637.00 | | 67 637.00 | 67 637.00 |
FG Production sold - services | 73 360.00 | | 73 360.00 | 73 360.00 |
FJ Net sales | 140 997.00 | | 140 997.00 | 140 997.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 11 010.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 152 008.00 | |
FU Purchases of raw materials and other supplies | | | 13 963.00 | |
FV Inventory change (raw materials and supplies) | | | -3 445.00 | |
FW Other purchases and external expenses | | | 66 197.00 | |
FX Taxes, duties, and similar payments | | | 6 198.00 | |
FY Salaries and Wages | | | 102 522.00 | |
FZ Social Security Contributions | | | 55 231.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 323.00 | |
GF Total Operating Expenses (II) | | | 253 989.00 | |
GG - OPERATING RESULT (I - II) | | | -101 981.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 136 263.00 | |
GK Income from other securities and fixed asset receivables | | | 136 263.00 | |
GL Other interest and similar income | | | 32 179.00 | |
GP Total financial income (V) | | | 168 442.00 | |
GR Interest and similar expenses | | | 6 017.00 | |
GU Total financial expenses (VI) | | | 6 017.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 162 425.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 60 444.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 11 010.00 | 742.00 | | 11 010.00 |
HA Exceptional income from management transactions | 277.00 | | | 277.00 |
HD Total exceptional income (VII) | 277.00 | | | 277.00 |
HE Exceptional expenses on management operations | 728.00 | 61.00 | | 728.00 |
HH Total exceptional expenses (VIII) | 728.00 | 61.00 | | 728.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -451.00 | -61.00 | | -451.00 |
HK Income tax | -13 074.00 | -23 248.00 | | -13 074.00 |
HL TOTAL REVENUE (I + III + V + VII) | 320 727.00 | 642 151.00 | | 320 727.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 247 660.00 | 287 335.00 | | 247 660.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 73 067.00 | 354 816.00 | | 73 067.00 |
| |
| 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 | 3 463 560.00 | | 1 328.00 | 3 463 560.00 |
I3 DECREASES Total Financial Fixed Assets | | 36 955.00 | 3 014 361.00 | |
I4 DECREASES Grand Total | | 38 549.00 | 3 426 338.00 | |
IO DECREASES Total including other intangible assets | | | 3 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 594.00 | 408 977.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 000.00 | | | 3 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 409 248.00 | | 1 323.00 | 409 248.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 051 312.00 | | 5.00 | 3 051 312.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 289 042.00 | 13 323.00 | 1 594.00 | 289 042.00 |
PE DEPRECIATION Total including other intangible assets | 3 000.00 | | | 3 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 286 042.00 | 13 323.00 | 1 594.00 | 286 042.00 |
| |
| 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 | 25 620.00 | 25 620.00 | | 25 620.00 |
8C Staff and Related Accounts | 18 981.00 | 18 981.00 | | 18 981.00 |
8D Social Security and Other Social Organizations | 54 878.00 | 54 878.00 | | 54 878.00 |
8K Other liabilities (including liabilities related to repo transactions) | 181 408.00 | 181 408.00 | | 181 408.00 |
UT Other financial assets | 1 419 809.00 | 1 419 809.00 | | 1 419 809.00 |
UX Other trade receivables | 168 094.00 | 168 094.00 | | 168 094.00 |
UZ Social Security, other social security organizations | 50 053.00 | 50 053.00 | | 50 053.00 |
VC Group and associates | 26 605.00 | 26 605.00 | | 26 605.00 |
VG Loans with a maturity of up to one year at origin | 854 197.00 | 854 197.00 | | 854 197.00 |
VH Loans with a maturity of more than one year at origin | 31 525.00 | 17 152.00 | 14 373.00 | 31 525.00 |
VI Group and Associates | 549 391.00 | 549 391.00 | | 549 391.00 |
VK Loans repaid during the year | 42 365.00 | | | 42 365.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 68 440.00 | 68 440.00 | | 68 440.00 |
VS Prepaid expenses | 1 188.00 | 1 188.00 | | 1 188.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 734 188.00 | 1 734 188.00 | | 1 734 188.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 716 000.00 | 1 701 627.00 | 14 373.00 | 1 716 000.00 |
