| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 89 108.00 | 12 780.00 | 76 328.00 | 89 108.00 |
BJ TOTAL (I) | 8 966 638.00 | 12 780.00 | 8 953 858.00 | 8 966 638.00 |
BX Customers and related accounts | 17 055.00 | | 17 055.00 | 17 055.00 |
BZ Other receivables | 334 284.00 | | 334 284.00 | 334 284.00 |
CF Cash and cash equivalents | 1 409.00 | | 1 409.00 | 1 409.00 |
CJ TOTAL (II) | 352 748.00 | | 352 748.00 | 352 748.00 |
CO Grand total (0 to V) | 9 319 385.00 | 12 780.00 | 9 306 605.00 | 9 319 385.00 |
CU Other investments | 8 877 530.00 | | 8 877 530.00 | 8 877 530.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 660.00 | 20 660.00 | | 20 660.00 |
DB Share, merger, contribution premiums, etc. | 41 283.00 | 41 283.00 | | 41 283.00 |
DD Legal reserve (1) | 2 066.00 | 2 066.00 | | 2 066.00 |
DG Other reserves | 1 767 338.00 | 1 241 186.00 | | 1 767 338.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 407 004.00 | 526 152.00 | | 407 004.00 |
DL TOTAL (I) | 2 238 350.00 | 1 831 347.00 | | 2 238 350.00 |
DU Loans and Debts from Credit Institutions (3) | 4 323 033.00 | 4 798 664.00 | | 4 323 033.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 349 999.00 | 2 400 000.00 | | 2 349 999.00 |
DY Tax and social security liabilities | 393 620.00 | 94 543.00 | | 393 620.00 |
EA Other liabilities | 1 603.00 | 1 778.00 | | 1 603.00 |
EC TOTAL (IV) | 7 068 255.00 | 7 294 985.00 | | 7 068 255.00 |
EE Grand total (I to V) | 9 306 605.00 | 9 126 332.00 | | 9 306 605.00 |
EG Accrued income and payables due within one year | 3 224 555.00 | 2 971 952.00 | | 3 224 555.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 306 826.00 | | 306 826.00 | 306 826.00 |
FJ Net sales | 306 826.00 | | 306 826.00 | 306 826.00 |
FR Total operating income (I) | | | 306 826.00 | |
FW Other purchases and external expenses | | | 34 324.00 | |
FX Taxes, duties, and similar payments | | | 1 867.00 | |
FY Salaries and Wages | | | 170 995.00 | |
FZ Social Security Contributions | | | 50 737.00 | |
GF Total Operating Expenses (II) | | | 257 923.00 | |
GG - OPERATING RESULT (I - II) | | | 48 903.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 400 384.00 | |
GP Total financial income (V) | | | 400 384.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 42 292.00 | |
GU Total financial expenses (VI) | | | 42 292.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 358 092.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 406 995.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 13.00 | 1.00 | | 13.00 |
HD Total exceptional income (VII) | 13.00 | 1.00 | | 13.00 |
HE Exceptional expenses on management operations | 4.00 | 1 492.00 | | 4.00 |
HH Total exceptional expenses (VIII) | 4.00 | 1 492.00 | | 4.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 8.00 | -1 491.00 | | 8.00 |
HK Income tax | | -9 847.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 707 223.00 | 814 129.00 | | 707 223.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 300 219.00 | 287 977.00 | | 300 219.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 407 004.00 | 526 152.00 | | 407 004.00 |
| |
| 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 | 8 966 638.00 | | | 8 966 638.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 966 638.00 | |
I4 DECREASES Grand Total | | | 8 966 638.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 966 638.00 | | | 8 966 638.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 12 780.00 | | | 12 780.00 |
7B Total provisions for depreciation | 12 780.00 | | | 12 780.00 |
7C Grand total | 12 780.00 | | | 12 780.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8C Staff and Related Accounts | 25 751.00 | 25 751.00 | | 25 751.00 |
8D Social Security and Other Social Organizations | 17 593.00 | 17 593.00 | | 17 593.00 |
8E Income Taxes | 350 174.00 | 350 174.00 | | 350 174.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 603.00 | 1 603.00 | | 1 603.00 |
UT Other financial assets | 89 108.00 | | 89 108.00 | 89 108.00 |
UX Other trade receivables | 17 055.00 | 17 055.00 | | 17 055.00 |
VB VAT | 5 618.00 | 5 618.00 | | 5 618.00 |
VC Group and associates | 328 666.00 | 328 666.00 | | 328 666.00 |
VH Loans with a maturity of more than one year at origin | 4 323 033.00 | 479 333.00 | 1 954 958.00 | 4 323 033.00 |
VI Group and Associates | 2 349 999.00 | 2 349 999.00 | | 2 349 999.00 |
VK Loans repaid during the year | 475 630.00 | | | 475 630.00 |
VQ Other Taxes, Duties, and Similar Debts | 82.00 | 82.00 | | 82.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 440 447.00 | 351 339.00 | 89 108.00 | 440 447.00 |
VW VAT | 20.00 | 20.00 | | 20.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 068 255.00 | 3 224 555.00 | 1 954 958.00 | 7 068 255.00 |
