| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 250 345.00 | 173 572.00 | 76 772.00 | 250 345.00 |
AT Other tangible assets | 2 453.00 | 2 453.00 | | 2 453.00 |
BD Other fixed assets | 114 450.00 | 114 450.00 | | 114 450.00 |
BH Other financial assets | 2 306.00 | | 2 306.00 | 2 306.00 |
BJ TOTAL (I) | 5 247 922.00 | 290 475.00 | 4 957 447.00 | 5 247 922.00 |
BX Customers and related accounts | 356 059.00 | | 356 059.00 | 356 059.00 |
BZ Other receivables | 6 054 667.00 | | 6 054 667.00 | 6 054 667.00 |
CF Cash and cash equivalents | 705 048.00 | | 705 048.00 | 705 048.00 |
CH Prepaid expenses | 160.00 | | 160.00 | 160.00 |
CJ TOTAL (II) | 7 115 934.00 | | 7 115 934.00 | 7 115 934.00 |
CO Grand total (0 to V) | 12 363 855.00 | 290 475.00 | 12 073 381.00 | 12 363 855.00 |
CU Other investments | 4 878 369.00 | | 4 878 369.00 | 4 878 369.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 714 000.00 | 1 714 000.00 | | 1 714 000.00 |
DD Legal reserve (1) | 171 400.00 | 171 400.00 | | 171 400.00 |
DG Other reserves | 8 091 861.00 | 8 108 873.00 | | 8 091 861.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 292.00 | -17 011.00 | | 6 292.00 |
DL TOTAL (I) | 9 983 554.00 | 9 977 261.00 | | 9 983 554.00 |
DQ Provisions for Expenses | 939 088.00 | 939 085.00 | | 939 088.00 |
DR TOTAL (IV) | 939 088.00 | 939 085.00 | | 939 088.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 031 463.00 | 1 100 839.00 | | 1 031 463.00 |
DX Trade payables and related accounts | 8 970.00 | 11 995.00 | | 8 970.00 |
DY Tax and social security liabilities | 49 593.00 | 34 639.00 | | 49 593.00 |
EA Other liabilities | 60 713.00 | | | 60 713.00 |
EC TOTAL (IV) | 1 150 739.00 | 1 147 473.00 | | 1 150 739.00 |
EE Grand total (I to V) | 12 073 381.00 | 12 063 819.00 | | 12 073 381.00 |
EG Accrued income and payables due within one year | 1 150 739.00 | 1 147 473.00 | | 1 150 739.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 164 045.00 | 60 508.00 | 224 553.00 | 164 045.00 |
FJ Net sales | 164 045.00 | 60 508.00 | 224 553.00 | 164 045.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 276.00 | |
FR Total operating income (I) | | | 231 828.00 | |
FS Purchases of goods (including customs duties) | | | 32.00 | |
FW Other purchases and external expenses | | | 49 908.00 | |
FX Taxes, duties, and similar payments | | | 2 172.00 | |
FY Salaries and Wages | | | 128 028.00 | |
FZ Social Security Contributions | | | 37 709.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 014.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 227 863.00 | |
GG - OPERATING RESULT (I - II) | | | 3 965.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3.00 | |
GL Other interest and similar income | | | 110.00 | |
GN Positive exchange differences | | | 1 975.00 | |
GP Total financial income (V) | | | 2 088.00 | |
GS Negative differences of foreign exchange | | | 21.00 | |
GU Total financial expenses (VI) | | | 21.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 067.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 032.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 264.00 | 4 056.00 | | 264.00 |
HD Total exceptional income (VII) | 264.00 | 4 056.00 | | 264.00 |
HE Exceptional expenses on management operations | | 14 143.00 | | |
HG Exceptional depreciation and provisions | 3.00 | 421.00 | | 3.00 |
HH Total exceptional expenses (VIII) | 3.00 | 14 564.00 | | 3.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 261.00 | -10 508.00 | | 261.00 |
HK Income tax | | 30 785.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 234 180.00 | 271 511.00 | | 234 180.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 227 888.00 | 288 522.00 | | 227 888.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 292.00 | -17 011.00 | | 6 292.00 |
| |
| 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 | 5 247 922.00 | | | 5 247 922.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 995 125.00 | |
I4 DECREASES Grand Total | | | 5 247 922.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 252 797.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 252 797.00 | | | 252 797.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 995 125.00 | | | 4 995 125.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 166 011.00 | 10 014.00 | | 166 011.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 166 011.00 | 10 014.00 | | 166 011.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5B Provisions for taxes | | | | |
5Z Total provisions for risks and expenses | 939 085.00 | 3.00 | | 939 085.00 |
7B Total provisions for depreciation | 114 450.00 | | | 114 450.00 |
7C Grand total | 1 053 535.00 | 3.00 | | 1 053 535.00 |
9U on fixed assets – equity investments | | | | |
UJ - Exceptional | | 3.00 | 3.00 | |
| |
| 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 | 8 970.00 | 8 970.00 | | 8 970.00 |
8C Staff and Related Accounts | 8 404.00 | 8 404.00 | | 8 404.00 |
8D Social Security and Other Social Organizations | 8 460.00 | 8 460.00 | | 8 460.00 |
8K Other liabilities (including liabilities related to repo transactions) | 60 713.00 | 60 713.00 | | 60 713.00 |
UT Other financial assets | 2 306.00 | | 2 306.00 | 2 306.00 |
UX Other trade receivables | 356 059.00 | 356 059.00 | | 356 059.00 |
VB VAT | 10 782.00 | 10 782.00 | | 10 782.00 |
VC Group and associates | 5 896 208.00 | | 5 896 208.00 | 5 896 208.00 |
VI Group and Associates | 1 031 463.00 | 1 031 463.00 | | 1 031 463.00 |
VM Income taxes | 147 677.00 | 147 677.00 | | 147 677.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 120.00 | 1 120.00 | | 1 120.00 |
VS Prepaid expenses | 160.00 | 160.00 | | 160.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 413 192.00 | 514 678.00 | 5 898 514.00 | 6 413 192.00 |
VW VAT | 31 609.00 | 31 609.00 | | 31 609.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 150 739.00 | 1 150 739.00 | | 1 150 739.00 |
