| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 4 977 281.00 | 512 665.00 | 4 464 616.00 | 4 977 281.00 |
BZ Other receivables | 3 216 104.00 | | 3 216 104.00 | 3 216 104.00 |
CF Cash and cash equivalents | 10 930.00 | | 10 930.00 | 10 930.00 |
CJ TOTAL (II) | 3 227 034.00 | | 3 227 034.00 | 3 227 034.00 |
CO Grand total (0 to V) | 8 204 314.00 | 512 665.00 | 7 691 649.00 | 8 204 314.00 |
CU Other investments | 4 977 265.00 | 512 665.00 | 4 464 600.00 | 4 977 265.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 314 100.00 | 314 100.00 | | 314 100.00 |
DB Share, merger, contribution premiums, etc. | 4 588 109.00 | 4 588 109.00 | | 4 588 109.00 |
DD Legal reserve (1) | 31 410.00 | 10 000.00 | | 31 410.00 |
DG Other reserves | 1 429 313.00 | 1 079 881.00 | | 1 429 313.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 370 781.00 | 370 842.00 | | 370 781.00 |
DL TOTAL (I) | 6 733 713.00 | 6 362 931.00 | | 6 733 713.00 |
DQ Provisions for Expenses | 160 563.00 | 160 563.00 | | 160 563.00 |
DR TOTAL (IV) | 160 563.00 | 160 563.00 | | 160 563.00 |
DU Loans and Debts from Credit Institutions (3) | 550 297.00 | | | 550 297.00 |
DV Miscellaneous Loans and Financial Debts (4) | 173 270.00 | 1 065 965.00 | | 173 270.00 |
DX Trade payables and related accounts | 19 728.00 | 14 048.00 | | 19 728.00 |
DY Tax and social security liabilities | 54 078.00 | 41 839.00 | | 54 078.00 |
EC TOTAL (IV) | 797 374.00 | 1 121 853.00 | | 797 374.00 |
EE Grand total (I to V) | 7 691 649.00 | 7 645 348.00 | | 7 691 649.00 |
EG Accrued income and payables due within one year | 324 626.00 | 133 437.00 | | 324 626.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 105 528.00 | | 105 528.00 | 105 528.00 |
FJ Net sales | 105 528.00 | | 105 528.00 | 105 528.00 |
FN Capitalized production | | | 3 138.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 433.00 | |
FR Total operating income (I) | | | 117 099.00 | |
FW Other purchases and external expenses | | | 28 985.00 | |
FX Taxes, duties, and similar payments | | | 752.00 | |
FY Salaries and Wages | | | 78 316.00 | |
FZ Social Security Contributions | | | 24 780.00 | |
GE Other Expenses | | | 3 299.00 | |
GF Total Operating Expenses (II) | | | 136 132.00 | |
GG - OPERATING RESULT (I - II) | | | -19 033.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 793 198.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 793 199.00 | |
GQ Financial allocations to depreciation and provisions | | | 403 352.00 | |
GR Interest and similar expenses | | | 38.00 | |
GU Total financial expenses (VI) | | | 403 390.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 389 809.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 370 776.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 6.00 | 10.00 | | 6.00 |
HD Total exceptional income (VII) | 6.00 | 10.00 | | 6.00 |
HE Exceptional expenses on management operations | | 59.00 | | |
HG Exceptional depreciation and provisions | | 768.00 | | |
HH Total exceptional expenses (VIII) | | 827.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 5.00 | -817.00 | | 5.00 |
HK Income tax | | -176 821.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 910 304.00 | 906 741.00 | | 910 304.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 539 523.00 | 535 899.00 | | 539 523.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 370 781.00 | 370 842.00 | | 370 781.00 |
| |
| 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 | 4 973 850.00 | | 4 335 638.00 | 4 973 850.00 |
I3 DECREASES Total Financial Fixed Assets | 4 332 207.00 | | 4 977 281.00 | 4 332 207.00 |
I4 DECREASES Grand Total | 4 332 207.00 | | 4 977 281.00 | 4 332 207.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 973 850.00 | | 4 335 638.00 | 4 973 850.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 160 563.00 | | | 160 563.00 |
7B Total provisions for depreciation | 109 313.00 | 403 352.00 | | 109 313.00 |
7C Grand total | 269 876.00 | 403 352.00 | | 269 876.00 |
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 |
8B Suppliers and Related Accounts | 19 728.00 | 19 728.00 | | 19 728.00 |
8C Staff and Related Accounts | 14 118.00 | 14 118.00 | | 14 118.00 |
8D Social Security and Other Social Organizations | 14 383.00 | 14 383.00 | | 14 383.00 |
UT Other financial assets | 15.00 | | 15.00 | 15.00 |
UZ Social Security, other social security organizations | 88.00 | 88.00 | | 88.00 |
VB VAT | 4 783.00 | 4 783.00 | | 4 783.00 |
VC Group and associates | 3 127 438.00 | | 3 127 438.00 | 3 127 438.00 |
VH Loans with a maturity of more than one year at origin | 550 297.00 | 77 549.00 | 316 076.00 | 550 297.00 |
VI Group and Associates | 173 270.00 | 173 270.00 | | 173 270.00 |
VJ Loans taken out during the year | 555 000.00 | | | 555 000.00 |
VK Loans repaid during the year | 4 703.00 | | | 4 703.00 |
VM Income taxes | 83 795.00 | 83 795.00 | | 83 795.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 778.00 | 1 778.00 | | 1 778.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 216 119.00 | 88 666.00 | 3 127 453.00 | 3 216 119.00 |
VW VAT | 23 800.00 | 23 800.00 | | 23 800.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 797 374.00 | 324 626.00 | 316 076.00 | 797 374.00 |
