| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 33 000.00 | 33 000.00 | | 33 000.00 |
BJ TOTAL (I) | 5 892 775.00 | 83 000.00 | 5 809 775.00 | 5 892 775.00 |
BP Services in progress | | | | |
BZ Other receivables | 6 372 711.00 | 9 166.00 | 6 363 544.00 | 6 372 711.00 |
CF Cash and cash equivalents | 31 489.00 | | 31 489.00 | 31 489.00 |
CJ TOTAL (II) | 6 404 200.00 | 9 166.00 | 6 395 033.00 | 6 404 200.00 |
CO Grand total (0 to V) | 12 296 975.00 | 92 166.00 | 12 204 809.00 | 12 296 975.00 |
CU Other investments | 5 859 775.00 | 50 000.00 | 5 809 775.00 | 5 859 775.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 941 670.00 | 3 941 670.00 | | 3 941 670.00 |
DB Share, merger, contribution premiums, etc. | 734 579.00 | 734 579.00 | | 734 579.00 |
DD Legal reserve (1) | 394 167.00 | 394 167.00 | | 394 167.00 |
DF Regulated reserves (1) | 64 355.00 | 64 355.00 | | 64 355.00 |
DH Retained earnings | 1 881 502.00 | 1 621 987.00 | | 1 881 502.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 256 002.00 | 259 515.00 | | 256 002.00 |
DL TOTAL (I) | 7 272 275.00 | 7 016 273.00 | | 7 272 275.00 |
EA Other liabilities | 4 932 535.00 | 10 849 712.00 | | 4 932 535.00 |
EC TOTAL (IV) | 4 932 535.00 | 10 849 712.00 | | 4 932 535.00 |
EE Grand total (I to V) | 12 204 809.00 | 17 865 985.00 | | 12 204 809.00 |
EG Accrued income and payables due within one year | 4 932 535.00 | 10 849 712.00 | | 4 932 535.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 96 000.00 | | 96 000.00 | 96 000.00 |
FJ Net sales | 96 000.00 | | 96 000.00 | 96 000.00 |
FR Total operating income (I) | | | 96 000.00 | |
FW Other purchases and external expenses | | | 106 516.00 | |
FX Taxes, duties, and similar payments | | | 210.00 | |
GF Total Operating Expenses (II) | | | 106 726.00 | |
GG - OPERATING RESULT (I - II) | | | -10 725.00 | |
GH Attributed profit or transferred loss (III) | | | 402 347.00 | |
GI Supported loss or transferred profit (IV) | | | 57 813.00 | |
GL Other interest and similar income | | | 100 754.00 | |
GP Total financial income (V) | | | 100 754.00 | |
GR Interest and similar expenses | | | 87 058.00 | |
GU Total financial expenses (VI) | | | 87 058.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 13 697.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 347 505.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 6 000.00 | | | 6 000.00 |
HD Total exceptional income (VII) | 6 000.00 | | | 6 000.00 |
HF Exceptional expenses on capital transactions | | 15.00 | | |
HH Total exceptional expenses (VIII) | | 15.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 6 000.00 | -15.00 | | 6 000.00 |
HK Income tax | 97 503.00 | 100 922.00 | | 97 503.00 |
HL TOTAL REVENUE (I + III + V + VII) | 605 101.00 | 559 938.00 | | 605 101.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 349 100.00 | 300 422.00 | | 349 100.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 256 002.00 | 259 515.00 | | 256 002.00 |
| |
| 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 | 5 892 775.00 | | | 5 892 775.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 892 775.00 | |
I4 DECREASES Grand Total | | | 5 892 775.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 892 775.00 | | | 5 892 775.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 33 000.00 | | | 33 000.00 |
6X Other provisions for depreciation | 9 167.00 | | | 9 167.00 |
7B Total provisions for depreciation | 92 167.00 | | | 92 167.00 |
7C Grand total | 92 167.00 | | | 92 167.00 |
9U on fixed assets – equity investments | | | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 612.00 | 612.00 | | 612.00 |
VB VAT | 1 630.00 | 1 630.00 | | 1 630.00 |
VC Group and associates | 6 361 914.00 | 6 361 914.00 | | 6 361 914.00 |
VI Group and Associates | 4 931 923.00 | 4 931 923.00 | | 4 931 923.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 167.00 | 9 167.00 | | 9 167.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 372 711.00 | 6 372 711.00 | | 6 372 711.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 932 535.00 | 4 932 534.00 | | 4 932 535.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 203.00 | 643.00 | | 1 203.00 |
ST Other accounts | 105 312.00 | 16 416.00 | | 105 312.00 |
YW Business tax | 210.00 | | | 210.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 210.00 | | | 210.00 |
YY Amount of VAT collected | 19 855.00 | 800.00 | | 19 855.00 |
YZ Total deductible VAT on goods and services | 21 870.00 | 2 763.00 | | 21 870.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 106 515.00 | 17 059.00 | | 106 515.00 |
