| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 525.00 | 1 523.00 | | 1 525.00 |
BJ TOTAL (I) | 982 054.00 | 1 528.00 | 980 527.00 | 982 054.00 |
BX Customers and related accounts | 5 981.00 | | 5 981.00 | 5 981.00 |
BZ Other receivables | 3 275 903.00 | | 3 275 903.00 | 3 275 903.00 |
CF Cash and cash equivalents | 279 065.00 | | 279 065.00 | 279 065.00 |
CH Prepaid expenses | 8 155.00 | | 8 155.00 | 8 155.00 |
CJ TOTAL (II) | 3 569 105.00 | | 3 569 105.00 | 3 569 105.00 |
CO Grand total (0 to V) | 4 551 159.00 | 1 528.00 | 4 549 631.00 | 4 551 159.00 |
CU Other investments | 980 527.00 | | 980 527.00 | 980 527.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 109 440.00 | | | 109 440.00 |
DD Legal reserve (1) | 10 944.00 | | | 10 944.00 |
DG Other reserves | 2 370 919.00 | | | 2 370 919.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 468 619.00 | | | 468 619.00 |
DK Regulated provisions | 273.00 | | | 273.00 |
DL TOTAL (I) | 2 960 194.00 | | | 2 960 194.00 |
DV Miscellaneous Loans and Financial Debts (4) | 800 262.00 | | | 800 262.00 |
DX Trade payables and related accounts | 11 996.00 | | | 11 996.00 |
DZ Fixed asset liabilities and related accounts | 601 000.00 | | | 601 000.00 |
EA Other liabilities | 176 179.00 | | | 176 179.00 |
EC TOTAL (IV) | 1 589 437.00 | | | 1 589 437.00 |
EE Grand total (I to V) | 4 549 631.00 | | | 4 549 631.00 |
EG Accrued income and payables due within one year | 1 589 437.00 | | | 1 589 437.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 30 000.00 | | 30 000.00 | 30 000.00 |
FJ Net sales | 30 000.00 | | 30 000.00 | 30 000.00 |
FQ Other income | | | 13.00 | |
FR Total operating income (I) | | | 30 013.00 | |
FW Other purchases and external expenses | | | 43 546.00 | |
FX Taxes, duties, and similar payments | | | 674.00 | |
GF Total Operating Expenses (II) | | | 44 220.00 | |
GG - OPERATING RESULT (I - II) | | | -14 205.00 | |
GI Supported loss or transferred profit (IV) | | | 1 717.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 488 998.00 | |
GL Other interest and similar income | | | 33 651.00 | |
GM Reversals of provisions and transfers of expenses | | | 1 500.00 | |
GP Total financial income (V) | | | 524 149.00 | |
GR Interest and similar expenses | | | 11 895.00 | |
GU Total financial expenses (VI) | | | 11 895.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 512 253.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 496 331.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 155.00 | | | 1 155.00 |
HB Exceptional income from capital transactions | 131 052.00 | | | 131 052.00 |
HD Total exceptional income (VII) | 132 207.00 | | | 132 207.00 |
HF Exceptional expenses on capital transactions | 76 771.00 | | | 76 771.00 |
HG Exceptional depreciation and provisions | 76.00 | | | 76.00 |
HH Total exceptional expenses (VIII) | 76 847.00 | | | 76 847.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 55 360.00 | | | 55 360.00 |
HK Income tax | 83 072.00 | | | 83 072.00 |
HL TOTAL REVENUE (I + III + V + VII) | 686 371.00 | | | 686 371.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 217 753.00 | | | 217 753.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 468 618.00 | | | 468 618.00 |
| |
| 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 | 1 058 826.00 | | | 1 058 826.00 |
I3 DECREASES Total Financial Fixed Assets | | 16 500.00 | 980 527.00 | |
I4 DECREASES Grand Total | | 76 771.00 | 982 054.00 | |
IY DECREASES Total Tangible Fixed Assets | | 60 271.00 | 1 528.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 61 799.00 | | | 61 799.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 997 027.00 | | | 997 027.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 528.00 | | | 1 528.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 528.00 | | | 1 528.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 197.00 | 75.00 | | 197.00 |
7B Total provisions for depreciation | 1 500.00 | | 1 500.00 | 1 500.00 |
7C Grand total | 1 697.00 | 76.00 | 1 500.00 | 1 697.00 |
UG - Financial | | | 1 500.00 | |
UJ - Exceptional | | 75.00 | | |
| |
| 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 | 11 996.00 | 11 996.00 | | 11 996.00 |
8J Fixed Asset Liabilities and Related Accounts | 601 000.00 | 601 000.00 | | 601 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 176 179.00 | 176 179.00 | | 176 179.00 |
UX Other trade receivables | 5 981.00 | 5 981.00 | | 5 981.00 |
VI Group and Associates | 800 252.00 | 800 262.00 | | 800 252.00 |
VM Income taxes | 114 074.00 | 114 074.00 | | 114 074.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 161 829.00 | 3 161 829.00 | | 3 161 829.00 |
VS Prepaid expenses | 8 156.00 | 8 156.00 | | 8 156.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 290 040.00 | 3 290 040.00 | | 3 290 040.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 589 437.00 | 1 589 437.00 | | 1 589 437.00 |
