| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 42.00 | | 42.00 | 42.00 |
BJ TOTAL (I) | 912 382.00 | | 912 382.00 | 912 382.00 |
BX Customers and related accounts | 12 076.00 | | 12 076.00 | 12 076.00 |
BZ Other receivables | 53 806.00 | | 53 806.00 | 53 806.00 |
CF Cash and cash equivalents | 1 471.00 | | 1 471.00 | 1 471.00 |
CJ TOTAL (II) | 67 353.00 | | 67 353.00 | 67 353.00 |
CO Grand total (0 to V) | 979 735.00 | | 979 735.00 | 979 735.00 |
CU Other investments | 912 340.00 | | 912 340.00 | 912 340.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 1 046.00 | 212.00 | | 1 046.00 |
DG Other reserves | 19 879.00 | 4 032.00 | | 19 879.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 26 895.00 | 16 681.00 | | 26 895.00 |
DK Regulated provisions | 42 822.00 | 26 742.00 | | 42 822.00 |
DL TOTAL (I) | 190 642.00 | 147 667.00 | | 190 642.00 |
DU Loans and Debts from Credit Institutions (3) | 481 187.00 | 549 127.00 | | 481 187.00 |
DV Miscellaneous Loans and Financial Debts (4) | 127 004.00 | 71 363.00 | | 127 004.00 |
DX Trade payables and related accounts | 2 856.00 | 3 912.00 | | 2 856.00 |
DY Tax and social security liabilities | 23 046.00 | 2 700.00 | | 23 046.00 |
EA Other liabilities | 155 000.00 | 155 000.00 | | 155 000.00 |
EC TOTAL (IV) | 789 093.00 | 782 101.00 | | 789 093.00 |
EE Grand total (I to V) | 979 735.00 | 929 768.00 | | 979 735.00 |
EG Accrued income and payables due within one year | 359 256.00 | 551 133.00 | | 359 256.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 8 163.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 34 200.00 | | 34 200.00 | 34 200.00 |
FJ Net sales | 34 200.00 | | 34 200.00 | 34 200.00 |
FO Operating subsidies | | | 1 500.00 | |
FR Total operating income (I) | | | 35 700.00 | |
FW Other purchases and external expenses | | | 2 773.00 | |
FX Taxes, duties, and similar payments | | | 1 975.00 | |
FY Salaries and Wages | | | 21 600.00 | |
FZ Social Security Contributions | | | 7 953.00 | |
GF Total Operating Expenses (II) | | | 34 301.00 | |
GG - OPERATING RESULT (I - II) | | | 1 399.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50 165.00 | |
GP Total financial income (V) | | | 50 165.00 | |
GR Interest and similar expenses | | | 17 940.00 | |
GU Total financial expenses (VI) | | | 17 940.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 32 226.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 33 624.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 7 953.00 | 4 372.00 | | 7 953.00 |
HA Exceptional income from management transactions | 648.00 | | | 648.00 |
HD Total exceptional income (VII) | 648.00 | | | 648.00 |
HG Exceptional depreciation and provisions | 16 080.00 | 16 080.00 | | 16 080.00 |
HH Total exceptional expenses (VIII) | 16 080.00 | 16 080.00 | | 16 080.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -15 432.00 | -16 080.00 | | -15 432.00 |
HK Income tax | -8 703.00 | | | -8 703.00 |
HL TOTAL REVENUE (I + III + V + VII) | 86 513.00 | 64 330.00 | | 86 513.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 59 618.00 | 47 649.00 | | 59 618.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 26 895.00 | 16 681.00 | | 26 895.00 |
| |
| 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 | 912 382.00 | | | 912 382.00 |
I3 DECREASES Total Financial Fixed Assets | | | 912 382.00 | |
I4 DECREASES Grand Total | | | 912 382.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 912 382.00 | | | 912 382.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 26 742.00 | 16 080.00 | | 26 742.00 |
7C Grand total | 26 742.00 | 16 080.00 | | 26 742.00 |
| |
| 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 | 2 813.00 | 2 813.00 | | 2 813.00 |
8B Suppliers and Related Accounts | 2 856.00 | 2 856.00 | | 2 856.00 |
8D Social Security and Other Social Organizations | 9 571.00 | 9 571.00 | | 9 571.00 |
8E Income Taxes | 5 367.00 | 5 367.00 | | 5 367.00 |
8K Other liabilities (including liabilities related to repo transactions) | 155 000.00 | 155 000.00 | | 155 000.00 |
UT Other financial assets | 42.00 | | 42.00 | 42.00 |
UX Other trade receivables | 12 076.00 | 12 076.00 | | 12 076.00 |
VB VAT | 476.00 | 476.00 | | 476.00 |
VC Group and associates | 51 830.00 | 51 830.00 | | 51 830.00 |
VG Loans with a maturity of up to one year at origin | 219.00 | 219.00 | | 219.00 |
VH Loans with a maturity of more than one year at origin | 480 968.00 | 51 131.00 | 429 837.00 | 480 968.00 |
VI Group and Associates | 124 192.00 | 124 192.00 | | 124 192.00 |
VK Loans repaid during the year | 50 466.00 | | | 50 466.00 |
VP Miscellaneous | 1 500.00 | 1 500.00 | | 1 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 65 924.00 | 65 882.00 | 42.00 | 65 924.00 |
VW VAT | 8 108.00 | 8 108.00 | | 8 108.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 789 093.00 | 359 256.00 | 429 837.00 | 789 093.00 |
