| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 236.00 | 236.00 | | 236.00 |
AP Buildings | 15 900.00 | 1 908.00 | 13 992.00 | 15 900.00 |
AT Other tangible assets | 12 907.00 | 10 748.00 | 2 158.00 | 12 907.00 |
BD Other fixed assets | 54 997.00 | | 54 997.00 | 54 997.00 |
BJ TOTAL (I) | 2 891 700.00 | 12 893.00 | 2 878 807.00 | 2 891 700.00 |
BX Customers and related accounts | 459 711.00 | | 459 711.00 | 459 711.00 |
BZ Other receivables | 357 376.00 | | 357 376.00 | 357 376.00 |
CD Marketable securities | 134 172.00 | | 134 172.00 | 134 172.00 |
CF Cash and cash equivalents | 181 186.00 | | 181 186.00 | 181 186.00 |
CH Prepaid expenses | 178.00 | | 178.00 | 178.00 |
CJ TOTAL (II) | 1 132 623.00 | | 1 132 623.00 | 1 132 623.00 |
CO Grand total (0 to V) | 4 024 323.00 | 12 893.00 | 4 011 430.00 | 4 024 323.00 |
CU Other investments | 2 807 660.00 | | 2 807 660.00 | 2 807 660.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 63 077.00 | 63 077.00 | | 63 077.00 |
DB Share, merger, contribution premiums, etc. | 425 423.00 | 425 423.00 | | 425 423.00 |
DD Legal reserve (1) | 6 308.00 | 6 308.00 | | 6 308.00 |
DG Other reserves | 500 000.00 | 500 000.00 | | 500 000.00 |
DH Retained earnings | 1 621 629.00 | 238 309.00 | | 1 621 629.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 265 484.00 | 1 383 320.00 | | 265 484.00 |
DK Regulated provisions | 59 912.00 | 37 682.00 | | 59 912.00 |
DL TOTAL (I) | 2 941 833.00 | 2 654 119.00 | | 2 941 833.00 |
DV Miscellaneous Loans and Financial Debts (4) | 977 431.00 | 630 689.00 | | 977 431.00 |
DX Trade payables and related accounts | 8 495.00 | 7 139.00 | | 8 495.00 |
DY Tax and social security liabilities | 83 242.00 | 248 231.00 | | 83 242.00 |
EB Prepaid income (2) | 429.00 | 429.00 | | 429.00 |
EC TOTAL (IV) | 1 069 598.00 | 886 487.00 | | 1 069 598.00 |
EE Grand total (I to V) | 4 011 430.00 | 3 540 606.00 | | 4 011 430.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 503 512.00 | | 503 512.00 | 503 512.00 |
FJ Net sales | 503 512.00 | | 503 512.00 | 503 512.00 |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 503 519.00 | |
FW Other purchases and external expenses | | | 35 243.00 | |
FX Taxes, duties, and similar payments | | | 2 004.00 | |
FY Salaries and Wages | | | 40 866.00 | |
FZ Social Security Contributions | | | 16 923.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 522.00 | |
GE Other Expenses | | | 11.00 | |
GF Total Operating Expenses (II) | | | 96 569.00 | |
GG - OPERATING RESULT (I - II) | | | 406 950.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GM Reversals of provisions and transfers of expenses | | | 756.00 | |
GP Total financial income (V) | | | 756.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 756.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 407 707.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 1 000.00 | | |
HG Exceptional depreciation and provisions | 22 230.00 | 22 230.00 | | 22 230.00 |
HH Total exceptional expenses (VIII) | 22 230.00 | 23 230.00 | | 22 230.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -22 230.00 | -23 230.00 | | -22 230.00 |
HK Income tax | 119 993.00 | 23 491.00 | | 119 993.00 |
HL TOTAL REVENUE (I + III + V + VII) | 504 275.00 | 1 520 292.00 | | 504 275.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 238 792.00 | 136 971.00 | | 238 792.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 265 484.00 | 1 383 320.00 | | 265 484.00 |
| |
| 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 | 2 833 950.00 | | 57 749.00 | 2 833 950.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 862 657.00 | |
I4 DECREASES Grand Total | | | 2 891 700.00 | |
IO DECREASES Total including other intangible assets | | | 236.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 28 807.00 | |
KD ACQUISITIONS Total including other intangible assets | 236.00 | | | 236.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 26 054.00 | | 2 753.00 | 26 054.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 807 660.00 | | 54 997.00 | 2 807 660.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 371.00 | 1 522.00 | | 11 371.00 |
PE DEPRECIATION Total including other intangible assets | 236.00 | | | 236.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 134.00 | 1 522.00 | | 11 134.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 37 682.00 | 22 230.00 | | 37 682.00 |
6X Other provisions for depreciation | 756.00 | | 756.00 | 756.00 |
7B Total provisions for depreciation | 756.00 | | 756.00 | 756.00 |
7C Grand total | 38 438.00 | 22 230.00 | 756.00 | 38 438.00 |
UG - Financial | | | 756.00 | |
UJ - Exceptional | | 22 230.00 | | |
| |
| 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 | 8 495.00 | 8 495.00 | | 8 495.00 |
8C Staff and Related Accounts | 2 149.00 | 2 149.00 | | 2 149.00 |
8D Social Security and Other Social Organizations | 3 684.00 | 3 684.00 | | 3 684.00 |
8L Deferred income | 429.00 | 429.00 | | 429.00 |
UX Other trade receivables | 459 711.00 | 459 711.00 | | 459 711.00 |
UZ Social Security, other social security organizations | 1 065.00 | 1 065.00 | | 1 065.00 |
VB VAT | 1 326.00 | 1 326.00 | | 1 326.00 |
VI Group and Associates | 977 431.00 | 977 431.00 | | 977 431.00 |
VM Income taxes | 354 985.00 | 354 985.00 | | 354 985.00 |
VQ Other Taxes, Duties, and Similar Debts | 791.00 | 791.00 | | 791.00 |
VS Prepaid expenses | 178.00 | 178.00 | | 178.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 817 266.00 | 817 266.00 | | 817 266.00 |
VW VAT | 76 618.00 | 76 618.00 | | 76 618.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 069 598.00 | 1 069 598.00 | | 1 069 598.00 |
