| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 900.00 | 775.00 | 124.00 | 900.00 |
BD Other fixed assets | 1 558.00 | | 1 558.00 | 1 558.00 |
BJ TOTAL (I) | 1 647 799.00 | 775.00 | 1 647 023.00 | 1 647 799.00 |
BX Customers and related accounts | 3 600.00 | | 3 600.00 | 3 600.00 |
BZ Other receivables | 3 051.00 | | 3 051.00 | 3 051.00 |
CF Cash and cash equivalents | 237 460.00 | | 237 460.00 | 237 460.00 |
CJ TOTAL (II) | 244 112.00 | | 244 112.00 | 244 112.00 |
CO Grand total (0 to V) | 1 891 911.00 | 775.00 | 1 891 135.00 | 1 891 911.00 |
CU Other investments | 1 645 341.00 | | 1 645 341.00 | 1 645 341.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 302 700.00 | | | 302 700.00 |
DD Legal reserve (1) | 30 270.00 | | | 30 270.00 |
DG Other reserves | 436 953.00 | | | 436 953.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 172 140.00 | | | 172 140.00 |
DK Regulated provisions | 35 474.00 | | | 35 474.00 |
DL TOTAL (I) | 977 538.00 | | | 977 538.00 |
DU Loans and Debts from Credit Institutions (3) | 841 284.00 | | | 841 284.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 525.00 | | | 14 525.00 |
DY Tax and social security liabilities | 45 786.00 | | | 45 786.00 |
EA Other liabilities | 12 000.00 | | | 12 000.00 |
EC TOTAL (IV) | 913 596.00 | | | 913 596.00 |
EE Grand total (I to V) | 1 891 135.00 | | | 1 891 135.00 |
EG Accrued income and payables due within one year | 279 411.00 | | | 279 411.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 143 120.00 | | 143 120.00 | 143 120.00 |
FJ Net sales | 143 120.00 | | 143 120.00 | 143 120.00 |
FQ Other income | | | 185.00 | |
FR Total operating income (I) | | | 143 305.00 | |
FW Other purchases and external expenses | | | 11 678.00 | |
FX Taxes, duties, and similar payments | | | 1 915.00 | |
FY Salaries and Wages | | | 112 733.00 | |
FZ Social Security Contributions | | | 4 797.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 300.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 131 426.00 | |
GG - OPERATING RESULT (I - II) | | | 11 879.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 177 000.00 | |
GL Other interest and similar income | | | 15.00 | |
GP Total financial income (V) | | | 177 015.00 | |
GR Interest and similar expenses | | | 8 927.00 | |
GU Total financial expenses (VI) | | | 8 927.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 168 088.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 179 967.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 9 028.00 | | | 9 028.00 |
HH Total exceptional expenses (VIII) | 9 028.00 | | | 9 028.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -9 028.00 | | | -9 028.00 |
HK Income tax | -1 201.00 | | | -1 201.00 |
HL TOTAL REVENUE (I + III + V + VII) | 320 320.00 | | | 320 320.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 148 180.00 | | | 148 180.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 172 140.00 | | | 172 140.00 |
| |
| 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 | 1 647 783.00 | | 15.00 | 1 647 783.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 646 899.00 | |
I4 DECREASES Grand Total | | | 1 647 799.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 900.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 900.00 | | | 900.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 646 883.00 | | 15.00 | 1 646 883.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 475.00 | 300.00 | | 475.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 475.00 | 300.00 | | 475.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 26 446.00 | 9 028.00 | | 26 446.00 |
7C Grand total | 26 446.00 | 9 028.00 | | 26 446.00 |
UJ - Exceptional | | 9 028.00 | | |
| |
| 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 | 8 665.00 | 8 665.00 | | 8 665.00 |
8C Staff and Related Accounts | 3 820.00 | 3 820.00 | | 3 820.00 |
8D Social Security and Other Social Organizations | 16 673.00 | 16 673.00 | | 16 673.00 |
8E Income Taxes | 17 730.00 | 17 730.00 | | 17 730.00 |
8K Other liabilities (including liabilities related to repo transactions) | 12 000.00 | 12 000.00 | | 12 000.00 |
UX Other trade receivables | 3 600.00 | 3 600.00 | | 3 600.00 |
UZ Social Security, other social security organizations | 986.00 | 986.00 | | 986.00 |
VB VAT | 2 065.00 | 2 065.00 | | 2 065.00 |
VH Loans with a maturity of more than one year at origin | 841 284.00 | 207 099.00 | 634 184.00 | 841 284.00 |
VI Group and Associates | 5 860.00 | 5 860.00 | | 5 860.00 |
VK Loans repaid during the year | 204 987.00 | | | 204 987.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 707.00 | 1 707.00 | | 1 707.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 651.00 | 6 651.00 | | 6 651.00 |
VW VAT | 5 856.00 | 5 856.00 | | 5 856.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 913 596.00 | 279 411.00 | 634 184.00 | 913 596.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 1 649.00 | | | 1 649.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 9 144.00 | | | 9 144.00 |
ST Other accounts | 2 534.00 | | | 2 534.00 |
YW Business tax | 266.00 | | | 266.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 915.00 | | | 1 915.00 |
YY Amount of VAT collected | 28 624.00 | | | 28 624.00 |
YZ Total deductible VAT on goods and services | 1 892.00 | | | 1 892.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 11 678.00 | | | 11 678.00 |
