| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 12 800 000.00 | | 12 800 000.00 | 12 800 000.00 |
BX Customers and related accounts | 271 603.00 | | 271 603.00 | 271 603.00 |
BZ Other receivables | 222 526.00 | | 222 526.00 | 222 526.00 |
CF Cash and cash equivalents | 75 444.00 | | 75 444.00 | 75 444.00 |
CH Prepaid expenses | 1 305.00 | | 1 305.00 | 1 305.00 |
CJ TOTAL (II) | 570 878.00 | | 570 878.00 | 570 878.00 |
CO Grand total (0 to V) | 13 370 878.00 | | 13 370 878.00 | 13 370 878.00 |
CU Other investments | 12 800 000.00 | | 12 800 000.00 | 12 800 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 204 498.00 | 2 204 498.00 | | 2 204 498.00 |
DB Share, merger, contribution premiums, etc. | 514 138.00 | 514 138.00 | | 514 138.00 |
DD Legal reserve (1) | 220 450.00 | 220 450.00 | | 220 450.00 |
DG Other reserves | 3 701 723.00 | 2 954 227.00 | | 3 701 723.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 465 688.00 | 747 497.00 | | 465 688.00 |
DL TOTAL (I) | 7 106 497.00 | 6 640 809.00 | | 7 106 497.00 |
DP Provisions for Risks | 36 304.00 | | | 36 304.00 |
DR TOTAL (IV) | 36 304.00 | | | 36 304.00 |
DS Convertible Bond Issues | 509 588.00 | 524 588.00 | | 509 588.00 |
DT Other Bond Issues | 499 999.00 | 499 999.00 | | 499 999.00 |
DU Loans and Debts from Credit Institutions (3) | 4 571 429.00 | 5 285 714.00 | | 4 571 429.00 |
DV Miscellaneous Loans and Financial Debts (4) | 321 265.00 | 289 002.00 | | 321 265.00 |
DX Trade payables and related accounts | 8 787.00 | 6 694.00 | | 8 787.00 |
DY Tax and social security liabilities | 317 010.00 | 161 207.00 | | 317 010.00 |
EC TOTAL (IV) | 6 228 077.00 | 6 767 205.00 | | 6 228 077.00 |
EE Grand total (I to V) | 13 370 878.00 | 13 408 014.00 | | 13 370 878.00 |
EI Including equity loans | 321 265.00 | | | 321 265.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 951 441.00 | | 951 441.00 | 951 441.00 |
FJ Net sales | 951 441.00 | | 951 441.00 | 951 441.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 950.00 | |
FQ Other income | | | 174.00 | |
FR Total operating income (I) | | | 958 564.00 | |
FW Other purchases and external expenses | | | 20 901.00 | |
FX Taxes, duties, and similar payments | | | 35 681.00 | |
FY Salaries and Wages | | | 566 283.00 | |
FZ Social Security Contributions | | | 353 931.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 976 801.00 | |
GG - OPERATING RESULT (I - II) | | | -18 237.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 600 000.00 | |
GP Total financial income (V) | | | 600 000.00 | |
GQ Financial allocations to depreciation and provisions | | | 36 304.00 | |
GR Interest and similar expenses | | | 121 107.00 | |
GU Total financial expenses (VI) | | | 157 411.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 442 589.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 424 352.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1 268.00 | | |
HD Total exceptional income (VII) | | 1 268.00 | | |
HE Exceptional expenses on management operations | | 10.00 | | |
HH Total exceptional expenses (VIII) | | 10.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1 258.00 | | |
HK Income tax | -41 336.00 | -26 888.00 | | -41 336.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 558 564.00 | 1 818 998.00 | | 1 558 564.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 092 876.00 | 1 071 502.00 | | 1 092 876.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 465 688.00 | 747 497.00 | | 465 688.00 |
| |
| 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 | 12 800 000.00 | | | 12 800 000.00 |
I4 DECREASES Grand Total | | | 12 800 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 12 800 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 12 800 000.00 | | | 12 800 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | | 36 304.00 | | |
7C Grand total | | 36 304.00 | | |
UG - Financial | | 36 304.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | 509 588.00 | 9 589.00 | | 509 588.00 |
7Z Other gross bonds with a maturity of up to one year | 499 999.00 | | | 499 999.00 |
8A Miscellaneous Loans and Financial Debts | 270 075.00 | 270 075.00 | | 270 075.00 |
8B Suppliers and Related Accounts | 8 787.00 | 8 787.00 | | 8 787.00 |
8C Staff and Related Accounts | 33 444.00 | 33 444.00 | | 33 444.00 |
8D Social Security and Other Social Organizations | 94 095.00 | 94 095.00 | | 94 095.00 |
8E Income Taxes | 125 946.00 | 125 946.00 | | 125 946.00 |
UX Other trade receivables | 271 603.00 | 271 603.00 | | 271 603.00 |
UZ Social Security, other social security organizations | 1 505.00 | 1 505.00 | | 1 505.00 |
VB VAT | 2 648.00 | 2 648.00 | | 2 648.00 |
VC Group and associates | 218 373.00 | 218 373.00 | | 218 373.00 |
VH Loans with a maturity of more than one year at origin | 4 571 429.00 | 714 286.00 | 3 857 143.00 | 4 571 429.00 |
VI Group and Associates | 51 190.00 | 51 190.00 | | 51 190.00 |
VK Loans repaid during the year | 714 286.00 | | | 714 286.00 |
VQ Other Taxes, Duties, and Similar Debts | 18 257.00 | 18 257.00 | | 18 257.00 |
VS Prepaid expenses | 1 305.00 | 1 305.00 | | 1 305.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 495 434.00 | 495 434.00 | | 495 434.00 |
VW VAT | 45 267.00 | 45 267.00 | | 45 267.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 228 077.00 | 1 370 936.00 | 3 857 143.00 | 6 228 077.00 |
