| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 10 240.00 | 6 750.00 | 3 490.00 | 10 240.00 |
BB Receivables related to investments | 94 218.00 | | 94 218.00 | 94 218.00 |
BJ TOTAL (I) | 7 162 999.00 | 6 750.00 | 7 156 249.00 | 7 162 999.00 |
BX Customers and related accounts | 17 873.00 | | 17 873.00 | 17 873.00 |
BZ Other receivables | 34 709.00 | | 34 709.00 | 34 709.00 |
CF Cash and cash equivalents | 276 121.00 | | 276 121.00 | 276 121.00 |
CJ TOTAL (II) | 328 703.00 | | 328 703.00 | 328 703.00 |
CO Grand total (0 to V) | 7 491 702.00 | 6 750.00 | 7 484 952.00 | 7 491 702.00 |
CP Shares due in less than one year | 94 218.00 | | | 94 218.00 |
CU Other investments | 7 058 541.00 | | 7 058 541.00 | 7 058 541.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 240 000.00 | 240 000.00 | | 240 000.00 |
DD Legal reserve (1) | 24 000.00 | 24 000.00 | | 24 000.00 |
DG Other reserves | 834 277.00 | 301 684.00 | | 834 277.00 |
DH Retained earnings | | -35 053.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 572 013.00 | 567 646.00 | | 572 013.00 |
DK Regulated provisions | 14 589.00 | 10 088.00 | | 14 589.00 |
DL TOTAL (I) | 1 684 880.00 | 1 108 365.00 | | 1 684 880.00 |
DU Loans and Debts from Credit Institutions (3) | 4 551 009.00 | 4 985 942.00 | | 4 551 009.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 199 564.00 | 1 175 387.00 | | 1 199 564.00 |
DX Trade payables and related accounts | 8 122.00 | 5 100.00 | | 8 122.00 |
DY Tax and social security liabilities | 36 799.00 | 36 294.00 | | 36 799.00 |
EA Other liabilities | 4 579.00 | 13 932.00 | | 4 579.00 |
EC TOTAL (IV) | 5 800 073.00 | 6 216 655.00 | | 5 800 073.00 |
EE Grand total (I to V) | 7 484 952.00 | 7 325 020.00 | | 7 484 952.00 |
EG Accrued income and payables due within one year | 1 783 736.00 | 714 906.00 | | 1 783 736.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 191 158.00 | | 191 158.00 | 191 158.00 |
FJ Net sales | 191 158.00 | | 191 158.00 | 191 158.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 700.00 | |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 193 868.00 | |
FW Other purchases and external expenses | | | 9 672.00 | |
FX Taxes, duties, and similar payments | | | 10 645.00 | |
FY Salaries and Wages | | | 129 058.00 | |
FZ Social Security Contributions | | | 48 257.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 048.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 199 682.00 | |
GG - OPERATING RESULT (I - II) | | | -5 814.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 626 611.00 | |
GP Total financial income (V) | | | 626 611.00 | |
GR Interest and similar expenses | | | 63 828.00 | |
GU Total financial expenses (VI) | | | 63 828.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 562 783.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 556 969.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 191.00 | | | 191.00 |
HD Total exceptional income (VII) | 191.00 | | | 191.00 |
HE Exceptional expenses on management operations | 54.00 | | | 54.00 |
HG Exceptional depreciation and provisions | 4 501.00 | 4 501.00 | | 4 501.00 |
HH Total exceptional expenses (VIII) | 4 555.00 | 4 501.00 | | 4 555.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 364.00 | -4 501.00 | | -4 364.00 |
HK Income tax | -19 408.00 | -23 421.00 | | -19 408.00 |
HL TOTAL REVENUE (I + III + V + VII) | 820 670.00 | 798 410.00 | | 820 670.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 248 657.00 | 230 764.00 | | 248 657.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 572 013.00 | 567 646.00 | | 572 013.00 |
| |
| 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 | 7 147 518.00 | | 626 611.00 | 7 147 518.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 10 240.00 | | | 10 240.00 |
I3 DECREASES Total Financial Fixed Assets | | 611 129.00 | 7 152 759.00 | |
I4 DECREASES Grand Total | | 611 129.00 | 7 162 999.00 | |
IN DECREASES Start-up, development, or research expenses | | | 10 240.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 137 278.00 | | 626 611.00 | 7 137 278.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 702.00 | 2 048.00 | | 4 702.00 |
CY DEPRECIATION Start-up, development, or research expenses | 4 702.00 | 2 048.00 | | 4 702.00 |
| |
| 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 | 8 122.00 | 8 122.00 | | 8 122.00 |
8C Staff and Related Accounts | 17 815.00 | 17 815.00 | | 17 815.00 |
8D Social Security and Other Social Organizations | 11 159.00 | 11 159.00 | | 11 159.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 579.00 | 4 579.00 | | 4 579.00 |
UL Receivables related to investments | 94 218.00 | 94 218.00 | | 94 218.00 |
UX Other trade receivables | 17 873.00 | 17 873.00 | | 17 873.00 |
VB VAT | 3 708.00 | 3 708.00 | | 3 708.00 |
VC Group and associates | 7 460.00 | 7 460.00 | | 7 460.00 |
VG Loans with a maturity of up to one year at origin | 9 100.00 | 9 100.00 | | 9 100.00 |
VH Loans with a maturity of more than one year at origin | 4 541 910.00 | 525 573.00 | 2 002 546.00 | 4 541 910.00 |
VI Group and Associates | 1 199 564.00 | 1 199 564.00 | | 1 199 564.00 |
VM Income taxes | 23 541.00 | 23 541.00 | | 23 541.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 207.00 | 3 207.00 | | 3 207.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 146 800.00 | 146 800.00 | | 146 800.00 |
VW VAT | 4 618.00 | 4 618.00 | | 4 618.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 800 073.00 | 1 783 736.00 | 2 002 546.00 | 5 800 073.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 4.00 | | | 4.00 |
