| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 725.00 | 1 556.00 | 2 169.00 | 3 725.00 |
BJ TOTAL (I) | 2 523 785.00 | 1 556.00 | 2 522 229.00 | 2 523 785.00 |
BX Customers and related accounts | 14 400.00 | | 14 400.00 | 14 400.00 |
BZ Other receivables | 282 851.00 | | 282 851.00 | 282 851.00 |
CF Cash and cash equivalents | 12 746.00 | | 12 746.00 | 12 746.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 309 998.00 | | 309 998.00 | 309 998.00 |
CO Grand total (0 to V) | 2 833 783.00 | 1 556.00 | 2 832 227.00 | 2 833 783.00 |
CU Other investments | 2 520 060.00 | | 2 520 060.00 | 2 520 060.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 415 000.00 | 1 415 000.00 | | 1 415 000.00 |
DD Legal reserve (1) | 40 510.00 | 32 693.00 | | 40 510.00 |
DG Other reserves | 769 681.00 | 621 160.00 | | 769 681.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 150 866.00 | 156 338.00 | | 150 866.00 |
DK Regulated provisions | 27 600.00 | 23 920.00 | | 27 600.00 |
DL TOTAL (I) | 2 403 656.00 | 2 249 110.00 | | 2 403 656.00 |
DU Loans and Debts from Credit Institutions (3) | 248 283.00 | 367 573.00 | | 248 283.00 |
DV Miscellaneous Loans and Financial Debts (4) | 139 358.00 | 139 958.00 | | 139 358.00 |
DX Trade payables and related accounts | 7 012.00 | 11 546.00 | | 7 012.00 |
DY Tax and social security liabilities | 32 917.00 | 46 757.00 | | 32 917.00 |
EA Other liabilities | 1 000.00 | 1 000.00 | | 1 000.00 |
EC TOTAL (IV) | 428 571.00 | 566 834.00 | | 428 571.00 |
EE Grand total (I to V) | 2 832 227.00 | 2 815 944.00 | | 2 832 227.00 |
EG Accrued income and payables due within one year | 305 014.00 | 322 948.00 | | 305 014.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 332 000.00 | | 332 000.00 | 332 000.00 |
FJ Net sales | 332 000.00 | | 332 000.00 | 332 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 15 577.00 | |
FR Total operating income (I) | | | 347 577.00 | |
FW Other purchases and external expenses | | | 71 640.00 | |
FX Taxes, duties, and similar payments | | | 11 387.00 | |
FY Salaries and Wages | | | 194 400.00 | |
FZ Social Security Contributions | | | 87 454.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 242.00 | |
GF Total Operating Expenses (II) | | | 366 123.00 | |
GG - OPERATING RESULT (I - II) | | | -18 546.00 | |
GH Attributed profit or transferred loss (III) | | | 32 985.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 149 400.00 | |
GL Other interest and similar income | | | 124.00 | |
GP Total financial income (V) | | | 149 524.00 | |
GR Interest and similar expenses | | | 7 741.00 | |
GU Total financial expenses (VI) | | | 7 741.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 141 782.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 156 221.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 15 577.00 | 12 345.00 | | 15 577.00 |
HA Exceptional income from management transactions | 3 680.00 | | | 3 680.00 |
HD Total exceptional income (VII) | 3 680.00 | | | 3 680.00 |
HG Exceptional depreciation and provisions | 3 680.00 | 5 520.00 | | 3 680.00 |
HH Total exceptional expenses (VIII) | 3 680.00 | 5 520.00 | | 3 680.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -5 520.00 | | |
HK Income tax | 5 355.00 | 7 163.00 | | 5 355.00 |
HL TOTAL REVENUE (I + III + V + VII) | 533 765.00 | 503 131.00 | | 533 765.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 382 899.00 | 346 793.00 | | 382 899.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 150 866.00 | 156 338.00 | | 150 866.00 |
| |
| 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 | 2 523 785.00 | | | 2 523 785.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 520 060.00 | |
I4 DECREASES Grand Total | | | 2 523 785.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 725.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 725.00 | | | 3 725.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 520 060.00 | | | 2 520 060.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 314.00 | 1 242.00 | | 314.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 314.00 | 1 242.00 | | 314.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 23 920.00 | 3 680.00 | | 23 920.00 |
7C Grand total | 23 920.00 | 3 680.00 | | 23 920.00 |
UJ - Exceptional | | 3 680.00 | | |
| |
| 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 | 7 012.00 | 7 012.00 | | 7 012.00 |
8C Staff and Related Accounts | 221.00 | 221.00 | | 221.00 |
8D Social Security and Other Social Organizations | 19 472.00 | 19 472.00 | | 19 472.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 000.00 | 1 000.00 | | 1 000.00 |
UX Other trade receivables | 14 400.00 | 14 400.00 | | 14 400.00 |
VB VAT | 2 248.00 | 2 248.00 | | 2 248.00 |
VC Group and associates | 280 466.00 | 280 466.00 | | 280 466.00 |
VH Loans with a maturity of more than one year at origin | 248 283.00 | 124 726.00 | 123 557.00 | 248 283.00 |
VI Group and Associates | 139 358.00 | 139 358.00 | | 139 358.00 |
VK Loans repaid during the year | 117 187.00 | | | 117 187.00 |
VM Income taxes | 18.00 | 18.00 | | 18.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 492.00 | 5 492.00 | | 5 492.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 120.00 | 120.00 | | 120.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 297 251.00 | 297 251.00 | | 297 251.00 |
VW VAT | 7 733.00 | 7 733.00 | | 7 733.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 428 571.00 | 305 014.00 | 123 557.00 | 428 571.00 |
