| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 90 845.00 | | 90 845.00 | 90 845.00 |
AP Buildings | 1 037 711.00 | 103 771.00 | 933 940.00 | 1 037 711.00 |
AV Fixed assets in progress | 47 968.00 | | 47 968.00 | 47 968.00 |
BB Receivables related to investments | 2 150 812.00 | | 2 150 812.00 | 2 150 812.00 |
BF Loans | 15 000.00 | | 15 000.00 | 15 000.00 |
BJ TOTAL (I) | 3 988 119.00 | 103 771.00 | 3 884 348.00 | 3 988 119.00 |
BX Customers and related accounts | 333 714.00 | | 333 714.00 | 333 714.00 |
BZ Other receivables | 1 452 656.00 | | 1 452 656.00 | 1 452 656.00 |
CF Cash and cash equivalents | 5 208 877.00 | | 5 208 877.00 | 5 208 877.00 |
CJ TOTAL (II) | 6 995 248.00 | | 6 995 248.00 | 6 995 248.00 |
CO Grand total (0 to V) | 10 983 367.00 | 103 771.00 | 10 879 596.00 | 10 983 367.00 |
CU Other investments | 645 783.00 | | 645 783.00 | 645 783.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 108.00 | 108.00 | | 108.00 |
DB Share, merger, contribution premiums, etc. | 906 863.00 | 906 863.00 | | 906 863.00 |
DD Legal reserve (1) | 10.00 | 10.00 | | 10.00 |
DH Retained earnings | 4 706 843.00 | 1 961 062.00 | | 4 706 843.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 774 269.00 | 2 745 781.00 | | 2 774 269.00 |
DL TOTAL (I) | 8 388 093.00 | 5 613 824.00 | | 8 388 093.00 |
DU Loans and Debts from Credit Institutions (3) | 67.00 | 223.00 | | 67.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 347 009.00 | 2 039 440.00 | | 2 347 009.00 |
DX Trade payables and related accounts | 37 787.00 | 5 667.00 | | 37 787.00 |
DY Tax and social security liabilities | 106 640.00 | 44 617.00 | | 106 640.00 |
EC TOTAL (IV) | 2 491 503.00 | 2 089 947.00 | | 2 491 503.00 |
EE Grand total (I to V) | 10 879 596.00 | 7 703 771.00 | | 10 879 596.00 |
EG Accrued income and payables due within one year | 2 491 503.00 | 2 089 947.00 | | 2 491 503.00 |
EI Including equity loans | 2 347 009.00 | | | 2 347 009.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 396 812.00 | |
FJ Net sales | | | 396 812.00 | |
FR Total operating income (I) | | | 396 812.00 | |
FW Other purchases and external expenses | | | 4 544.00 | |
FX Taxes, duties, and similar payments | | | 8 636.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 51 886.00 | |
GF Total Operating Expenses (II) | | | 65 066.00 | |
GG - OPERATING RESULT (I - II) | | | 331 746.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 532 615.00 | |
GL Other interest and similar income | | | 65 678.00 | |
GP Total financial income (V) | | | 2 598 293.00 | |
GR Interest and similar expenses | | | 19 431.00 | |
GU Total financial expenses (VI) | | | 19 431.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 578 862.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 910 608.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 174.00 | | |
HD Total exceptional income (VII) | | 174.00 | | |
HE Exceptional expenses on management operations | | 135.00 | | |
HF Exceptional expenses on capital transactions | | 174.00 | | |
HH Total exceptional expenses (VIII) | | 309.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -135.00 | | |
HK Income tax | 136 339.00 | 58 597.00 | | 136 339.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 995 105.00 | 2 886 916.00 | | 2 995 105.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 220 836.00 | 141 135.00 | | 220 836.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 774 269.00 | 2 745 781.00 | | 2 774 269.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 51 886.00 | 51 886.00 | | 51 886.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 51 886.00 | 51 886.00 | | 51 886.00 |
| |
| 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 | 37 787.00 | 37 787.00 | | 37 787.00 |
8D Social Security and Other Social Organizations | 106 640.00 | 106 640.00 | | 106 640.00 |
8K Other liabilities (including liabilities related to repo transactions) | 784 627.00 | 784 627.00 | | 784 627.00 |
UL Receivables related to investments | 2 150 812.00 | | 2 150 812.00 | 2 150 812.00 |
UP Loans | 15 000.00 | | 15 000.00 | 15 000.00 |
UX Other trade receivables | 333 714.00 | 333 714.00 | | 333 714.00 |
VG Loans with a maturity of up to one year at origin | 67.00 | 67.00 | | 67.00 |
VI Group and Associates | 1 562 382.00 | 1 562 382.00 | | 1 562 382.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 452 656.00 | 1 452 656.00 | | 1 452 656.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 952 183.00 | 1 786 371.00 | 2 165 812.00 | 3 952 183.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 491 503.00 | 2 491 503.00 | | 2 491 503.00 |
