| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 58 241.00 | 3 236.00 | 55 005.00 | 58 241.00 |
BB Receivables related to investments | 443 956.00 | | 443 956.00 | 443 956.00 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 631 816.00 | 3 236.00 | 628 581.00 | 631 816.00 |
BX Customers and related accounts | 18 000.00 | | 18 000.00 | 18 000.00 |
BZ Other receivables | 811 952.00 | | 811 952.00 | 811 952.00 |
CF Cash and cash equivalents | 752 783.00 | | 752 783.00 | 752 783.00 |
CJ TOTAL (II) | 1 582 735.00 | | 1 582 735.00 | 1 582 735.00 |
CO Grand total (0 to V) | 2 214 552.00 | 3 236.00 | 2 211 316.00 | 2 214 552.00 |
CU Other investments | 129 620.00 | | 129 620.00 | 129 620.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 000.00 | 12 000.00 | | 12 000.00 |
DB Share, merger, contribution premiums, etc. | 177.00 | 177.00 | | 177.00 |
DD Legal reserve (1) | 1 200.00 | 1 200.00 | | 1 200.00 |
DG Other reserves | 623 790.00 | 784 510.00 | | 623 790.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 246 544.00 | 39 280.00 | | 1 246 544.00 |
DL TOTAL (I) | 1 883 711.00 | 837 167.00 | | 1 883 711.00 |
DU Loans and Debts from Credit Institutions (3) | | 900 000.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 191 035.00 | 20 222.00 | | 191 035.00 |
DX Trade payables and related accounts | 8 714.00 | | | 8 714.00 |
DY Tax and social security liabilities | 127 856.00 | 18 879.00 | | 127 856.00 |
EC TOTAL (IV) | 327 605.00 | 939 101.00 | | 327 605.00 |
EE Grand total (I to V) | 2 211 316.00 | 1 776 267.00 | | 2 211 316.00 |
EG Accrued income and payables due within one year | 327 605.00 | 39 101.00 | | 327 605.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 360 000.00 | |
FJ Net sales | | | 360 000.00 | |
FQ Other income | | | 228.00 | |
FR Total operating income (I) | | | 360 228.00 | |
FW Other purchases and external expenses | | | 81 277.00 | |
FX Taxes, duties, and similar payments | | | 150.00 | |
FY Salaries and Wages | | | 285 626.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 236.00 | |
GF Total Operating Expenses (II) | | | 370 289.00 | |
GG - OPERATING RESULT (I - II) | | | -10 061.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 64 937.00 | |
GL Other interest and similar income | | | 202.00 | |
GP Total financial income (V) | | | 64 937.00 | |
GR Interest and similar expenses | | | 15 525.00 | |
GU Total financial expenses (VI) | | | 15 525.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 49 412.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 39 351.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 2 540 507.00 | 105.00 | | 2 540 507.00 |
HD Total exceptional income (VII) | 2 540 507.00 | 105.00 | | 2 540 507.00 |
HE Exceptional expenses on management operations | 135.00 | | | 135.00 |
HF Exceptional expenses on capital transactions | 1 195 050.00 | | | 1 195 050.00 |
HH Total exceptional expenses (VIII) | 1 195 185.00 | | | 1 195 185.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 345 322.00 | 105.00 | | 1 345 322.00 |
HK Income tax | 138 129.00 | 16 745.00 | | 138 129.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 965 672.00 | 75 019.00 | | 2 965 672.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 719 128.00 | 35 738.00 | | 1 719 128.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 246 544.00 | 39 280.00 | | 1 246 544.00 |
| |
| 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 | 1 496 998.00 | | 329 869.00 | 1 496 998.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 45 000.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 1 195 050.00 | 573 576.00 | |
I4 DECREASES Grand Total | | 1 195 050.00 | 631 816.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 58 241.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 58 241.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 496 998.00 | | 271 628.00 | 1 496 998.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 3 236.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 3 236.00 | | |
| |
| 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 | 8 714.00 | 8 714.00 | | 8 714.00 |
8D Social Security and Other Social Organizations | 127 856.00 | 127 856.00 | | 127 856.00 |
8K Other liabilities (including liabilities related to repo transactions) | 84 000.00 | 84 000.00 | | 84 000.00 |
UL Receivables related to investments | 443 956.00 | | 443 956.00 | 443 956.00 |
UX Other trade receivables | 18 000.00 | 18 000.00 | | 18 000.00 |
VI Group and Associates | 107 035.00 | 107 035.00 | | 107 035.00 |
VK Loans repaid during the year | 900 000.00 | | | 900 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 811 952.00 | 811 952.00 | | 811 952.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 273 908.00 | 829 952.00 | 443 956.00 | 1 273 908.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 327 605.00 | 327 605.00 | | 327 605.00 |
