| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 19 055.00 | 10 250.00 | 8 805.00 | 19 055.00 |
AP Buildings | 28 321.00 | 28 321.00 | | 28 321.00 |
AT Other tangible assets | 21 073.00 | 11 903.00 | 9 169.00 | 21 073.00 |
BB Receivables related to investments | 138 832.00 | | 138 832.00 | 138 832.00 |
BJ TOTAL (I) | 394 726.00 | 50 474.00 | 344 252.00 | 394 726.00 |
BX Customers and related accounts | 284 186.00 | | 284 186.00 | 284 186.00 |
BZ Other receivables | 11 293.00 | | 11 293.00 | 11 293.00 |
CF Cash and cash equivalents | 140 374.00 | | 140 374.00 | 140 374.00 |
CH Prepaid expenses | 23.00 | | 23.00 | 23.00 |
CJ TOTAL (II) | 435 875.00 | | 435 875.00 | 435 875.00 |
CO Grand total (0 to V) | 830 602.00 | 50 474.00 | 780 128.00 | 830 602.00 |
CU Other investments | 187 447.00 | | 187 447.00 | 187 447.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 264 651.00 | 263 270.00 | | 264 651.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 648.00 | 1 381.00 | | 1 648.00 |
DL TOTAL (I) | 376 298.00 | 374 651.00 | | 376 298.00 |
DU Loans and Debts from Credit Institutions (3) | 77.00 | 77.00 | | 77.00 |
DV Miscellaneous Loans and Financial Debts (4) | 60 214.00 | 60 214.00 | | 60 214.00 |
DX Trade payables and related accounts | 8 454.00 | 10 765.00 | | 8 454.00 |
DY Tax and social security liabilities | 117 848.00 | 106 005.00 | | 117 848.00 |
EA Other liabilities | 217 236.00 | 222 349.00 | | 217 236.00 |
EC TOTAL (IV) | 403 829.00 | 399 410.00 | | 403 829.00 |
EE Grand total (I to V) | 780 128.00 | 774 060.00 | | 780 128.00 |
EG Accrued income and payables due within one year | 191 706.00 | 182 174.00 | | 191 706.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 270 000.00 | | 270 000.00 | 270 000.00 |
FJ Net sales | 270 000.00 | | 270 000.00 | 270 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 538.00 | |
FR Total operating income (I) | | | 272 538.00 | |
FW Other purchases and external expenses | | | 15 988.00 | |
FX Taxes, duties, and similar payments | | | 1 252.00 | |
FY Salaries and Wages | | | 166 629.00 | |
FZ Social Security Contributions | | | 72 967.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 14 054.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 270 892.00 | |
GG - OPERATING RESULT (I - II) | | | 1 646.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 648.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 272 540.00 | 240 913.00 | | 272 540.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 270 892.00 | 239 532.00 | | 270 892.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 648.00 | 1 381.00 | | 1 648.00 |
| |
| 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 | 375 671.00 | | 19 055.00 | 375 671.00 |
I3 DECREASES Total Financial Fixed Assets | | | 326 278.00 | |
I4 DECREASES Grand Total | | | 394 726.00 | |
IO DECREASES Total including other intangible assets | | | 19 055.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 49 393.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 19 055.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 49 393.00 | | | 49 393.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 326 278.00 | | | 326 278.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 36 420.00 | 14 054.00 | | 36 420.00 |
PE DEPRECIATION Total including other intangible assets | | 10 250.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | 36 420.00 | 3 804.00 | | 36 420.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 60 214.00 | 60 214.00 | | 60 214.00 |
8B Suppliers and Related Accounts | 8 454.00 | 8 454.00 | | 8 454.00 |
8C Staff and Related Accounts | 38 041.00 | 38 041.00 | | 38 041.00 |
8D Social Security and Other Social Organizations | 29 381.00 | 29 381.00 | | 29 381.00 |
8K Other liabilities (including liabilities related to repo transactions) | 217 236.00 | 5 113.00 | 212 123.00 | 217 236.00 |
UL Receivables related to investments | 138 832.00 | | 138 832.00 | 138 832.00 |
UZ Social Security, other social security organizations | 9 799.00 | 9 799.00 | | 9 799.00 |
VA Doubtful or disputed receivables | 284 186.00 | 284 186.00 | | 284 186.00 |
VB VAT | 1 494.00 | 1 494.00 | | 1 494.00 |
VG Loans with a maturity of up to one year at origin | 77.00 | 77.00 | | 77.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 033.00 | 1 033.00 | | 1 033.00 |
VS Prepaid expenses | 23.00 | 23.00 | | 23.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 434 333.00 | 295 501.00 | 138 832.00 | 434 333.00 |
VW VAT | 49 392.00 | 49 392.00 | | 49 392.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 403 829.00 | 191 706.00 | 212 123.00 | 403 829.00 |
