| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 8 905.00 | 3 562.00 | 5 343.00 | 8 905.00 |
BB Receivables related to investments | 2 351 812.00 | | 2 351 812.00 | 2 351 812.00 |
BJ TOTAL (I) | 2 360 716.00 | 3 562.00 | 2 357 154.00 | 2 360 716.00 |
BX Customers and related accounts | 396 146.00 | | 396 146.00 | 396 146.00 |
BZ Other receivables | 2 077 376.00 | | 2 077 376.00 | 2 077 376.00 |
CF Cash and cash equivalents | 105 467.00 | | 105 467.00 | 105 467.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 2 578 990.00 | | 2 578 990.00 | 2 578 990.00 |
CO Grand total (0 to V) | 4 939 706.00 | 3 562.00 | 4 936 144.00 | 4 939 706.00 |
CS Evaluated investments - equity method | | | 5.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 152 449.00 | 152 449.00 | | 152 449.00 |
DD Legal reserve (1) | 15 245.00 | 15 245.00 | | 15 245.00 |
DE Statutory or contractual reserves | 1 518 525.00 | 1 563 424.00 | | 1 518 525.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 823 942.00 | 805 102.00 | | 823 942.00 |
DL TOTAL (I) | 2 510 161.00 | 2 536 219.00 | | 2 510 161.00 |
DP Provisions for Risks | 150 000.00 | 150 000.00 | | 150 000.00 |
DR TOTAL (IV) | 150 000.00 | 150 000.00 | | 150 000.00 |
DU Loans and Debts from Credit Institutions (3) | 280 079.00 | 344 010.00 | | 280 079.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 754 621.00 | 1 394 093.00 | | 1 754 621.00 |
DX Trade payables and related accounts | 23 290.00 | 20 688.00 | | 23 290.00 |
DY Tax and social security liabilities | 67 993.00 | 65 301.00 | | 67 993.00 |
DZ Fixed asset liabilities and related accounts | 150 000.00 | 300 000.00 | | 150 000.00 |
EC TOTAL (IV) | 2 275 983.00 | 2 124 092.00 | | 2 275 983.00 |
EE Grand total (I to V) | 4 936 144.00 | 4 810 311.00 | | 4 936 144.00 |
EI Including equity loans | 15.00 | | | 15.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 372 721.00 | |
FJ Net sales | | | 372 721.00 | |
FQ Other income | | | 1 102.00 | |
FR Total operating income (I) | | | 373 823.00 | |
FW Other purchases and external expenses | | | 314 026.00 | |
FX Taxes, duties, and similar payments | | | 658.00 | |
GB Operating Expenses - Provisions | | | 1 128.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 315 813.00 | |
GG - OPERATING RESULT (I - II) | | | 58 010.00 | |
GP Total financial income (V) | | | 707 679.00 | |
GU Total financial expenses (VI) | | | 1 257.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 706 422.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 764 431.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 122 918.00 | 119 091.00 | | 122 918.00 |
HH Total exceptional expenses (VIII) | 15 443.00 | | | 15 443.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 107 476.00 | 119 091.00 | | 107 476.00 |
HK Income tax | 47 965.00 | 84 021.00 | | 47 965.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 204 420.00 | 1 187 800.00 | | 1 204 420.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 380 478.00 | 382 698.00 | | 380 478.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 823 942.00 | 805 102.00 | | 823 942.00 |
| |
| 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 | 2 360 716.00 | | | 2 360 716.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 351 812.00 | |
I4 DECREASES Grand Total | | | 2 360 716.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 905.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 905.00 | | | 8 905.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 351 812.00 | | | 2 351 812.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 434.00 | 1 128.00 | 3 562.00 | 2 434.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 434.00 | 1 128.00 | 3 562.00 | 2 434.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 150 000.00 | | | 150 000.00 |
7C Grand total | 150 000.00 | | | 150 000.00 |
| |
| 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 | 15.00 | 15.00 | | 15.00 |
8B Suppliers and Related Accounts | 23 290.00 | 23 290.00 | | 23 290.00 |
8D Social Security and Other Social Organizations | 67 993.00 | 67 993.00 | | 67 993.00 |
8J Fixed Asset Liabilities and Related Accounts | 150 000.00 | 150 000.00 | | 150 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 754 606.00 | 1 754 606.00 | | 1 754 606.00 |
UX Other trade receivables | 396 146.00 | 396 146.00 | | 396 146.00 |
VG Loans with a maturity of up to one year at origin | 24.00 | 24.00 | | 24.00 |
VH Loans with a maturity of more than one year at origin | 280 055.00 | 64 198.00 | 215 857.00 | 280 055.00 |
VK Loans repaid during the year | 63 942.00 | | | 63 942.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 077 377.00 | 2 077 377.00 | | 2 077 377.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 473 523.00 | 2 473 523.00 | | 2 473 523.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 275 983.00 | 2 060 126.00 | 215 857.00 | 2 275 983.00 |
