| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 329.00 | 2 158.00 | 1 170.00 | 3 329.00 |
BH Other financial assets | 10 863.00 | | 10 863.00 | 10 863.00 |
BJ TOTAL (I) | 25 025 106.00 | 2 158.00 | 25 022 947.00 | 25 025 106.00 |
BX Customers and related accounts | 593 530.00 | | 593 530.00 | 593 530.00 |
BZ Other receivables | 637 806.00 | | 637 806.00 | 637 806.00 |
CF Cash and cash equivalents | 678 637.00 | | 678 637.00 | 678 637.00 |
CJ TOTAL (II) | 1 909 975.00 | | 1 909 975.00 | 1 909 975.00 |
CO Grand total (0 to V) | 26 935 081.00 | 2 158.00 | 26 932 922.00 | 26 935 081.00 |
CU Other investments | 25 010 913.00 | | 25 010 913.00 | 25 010 913.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 445 522.00 | 12 445 522.00 | | 12 445 522.00 |
DB Share, merger, contribution premiums, etc. | 357.00 | 357.00 | | 357.00 |
DD Legal reserve (1) | 761 259.00 | 425 088.00 | | 761 259.00 |
DH Retained earnings | 3 593 692.00 | 4 000.00 | | 3 593 692.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 278 524.00 | 6 723 419.00 | | 3 278 524.00 |
DK Regulated provisions | 761 064.00 | 761 064.00 | | 761 064.00 |
DL TOTAL (I) | 20 840 419.00 | 20 359 451.00 | | 20 840 419.00 |
DU Loans and Debts from Credit Institutions (3) | 1 001.00 | | | 1 001.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 341 615.00 | 5 783 715.00 | | 5 341 615.00 |
DX Trade payables and related accounts | 382 610.00 | 315 030.00 | | 382 610.00 |
DY Tax and social security liabilities | 367 276.00 | 386 678.00 | | 367 276.00 |
EC TOTAL (IV) | 6 092 503.00 | 6 485 425.00 | | 6 092 503.00 |
EE Grand total (I to V) | 26 932 922.00 | 26 844 876.00 | | 26 932 922.00 |
EG Accrued income and payables due within one year | 4 134 098.00 | 4 527 020.00 | | 4 134 098.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 237 194.00 | | 1 237 194.00 | 1 237 194.00 |
FJ Net sales | 1 237 194.00 | | 1 237 194.00 | 1 237 194.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 12.00 | |
FR Total operating income (I) | | | 1 237 206.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 650 685.00 | |
FX Taxes, duties, and similar payments | | | 38 456.00 | |
FY Salaries and Wages | | | 386 536.00 | |
FZ Social Security Contributions | | | 175 057.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 332.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 1 251 071.00 | |
GG - OPERATING RESULT (I - II) | | | -13 864.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 400 000.00 | |
GL Other interest and similar income | | | 519.00 | |
GP Total financial income (V) | | | 3 400 519.00 | |
GR Interest and similar expenses | | | 108 130.00 | |
GU Total financial expenses (VI) | | | 108 130.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 292 388.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 278 524.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 2 766.00 | | |
HA Exceptional income from management transactions | | 11 099.00 | | |
HB Exceptional income from capital transactions | | 1 250.00 | | |
HD Total exceptional income (VII) | | 12 349.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 12 349.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 4 637 726.00 | 8 130 912.00 | | 4 637 726.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 359 202.00 | 1 407 493.00 | | 1 359 202.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 278 524.00 | 6 723 419.00 | | 3 278 524.00 |
| |
| 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 | 25 025 106.00 | | | 25 025 106.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 329.00 | | | 3 329.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 25 021 777.00 | | | 25 021 777.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 826.00 | 333.00 | | 1 826.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 826.00 | 333.00 | | 1 826.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 761 064.00 | | | 761 064.00 |
7C Grand total | 761 064.00 | | | 761 064.00 |
| |
| 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 | 382 610.00 | 382 610.00 | | 382 610.00 |
8C Staff and Related Accounts | 152 301.00 | 152 301.00 | | 152 301.00 |
8D Social Security and Other Social Organizations | 94 095.00 | 94 095.00 | | 94 095.00 |
UT Other financial assets | 10 864.00 | | 10 864.00 | 10 864.00 |
UX Other trade receivables | 593 531.00 | 593 531.00 | | 593 531.00 |
VB VAT | 61 364.00 | 61 364.00 | | 61 364.00 |
VC Group and associates | 126 000.00 | 126 000.00 | | 126 000.00 |
VG Loans with a maturity of up to one year at origin | 1 001.00 | 1 001.00 | | 1 001.00 |
VI Group and Associates | 5 341 616.00 | 3 383 211.00 | 1 958 405.00 | 5 341 616.00 |
VP Miscellaneous | 450 443.00 | 450 443.00 | | 450 443.00 |
VQ Other Taxes, Duties, and Similar Debts | 11 998.00 | 11 998.00 | | 11 998.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 242 201.00 | 1 231 337.00 | 10 864.00 | 1 242 201.00 |
VW VAT | 108 882.00 | 108 882.00 | | 108 882.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 092 503.00 | 4 134 098.00 | 1 958 405.00 | 6 092 503.00 |
