| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 312 963.00 | 217 650.00 | 95 312.00 | 312 963.00 |
AT Other tangible assets | 26 710.00 | 20 741.00 | 5 969.00 | 26 710.00 |
BJ TOTAL (I) | 11 593 283.00 | 257 002.00 | 11 336 282.00 | 11 593 283.00 |
BX Customers and related accounts | 41 000.00 | | 41 000.00 | 41 000.00 |
BZ Other receivables | 5 061 036.00 | | 5 061 036.00 | 5 061 036.00 |
CF Cash and cash equivalents | 7 646.00 | | 7 646.00 | 7 646.00 |
CJ TOTAL (II) | 5 109 682.00 | | 5 109 682.00 | 5 109 682.00 |
CO Grand total (0 to V) | 16 702 965.00 | 257 002.00 | 16 445 963.00 | 16 702 965.00 |
CU Other investments | 11 253 611.00 | 18 611.00 | 11 235 000.00 | 11 253 611.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000 000.00 | 3 000 000.00 | | 3 000 000.00 |
DD Legal reserve (1) | 10 261.00 | 4 473.00 | | 10 261.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 261 052.00 | 5 788.00 | | 2 261 052.00 |
DL TOTAL (I) | 5 271 314.00 | 3 010 261.00 | | 5 271 314.00 |
DU Loans and Debts from Credit Institutions (3) | | 175 000.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 11 097 280.00 | 10 494 095.00 | | 11 097 280.00 |
DX Trade payables and related accounts | 42 207.00 | 44 124.00 | | 42 207.00 |
DY Tax and social security liabilities | 35 163.00 | 9 953.00 | | 35 163.00 |
EC TOTAL (IV) | 11 174 650.00 | 10 723 171.00 | | 11 174 650.00 |
EE Grand total (I to V) | 16 445 963.00 | 13 733 433.00 | | 16 445 963.00 |
EG Accrued income and payables due within one year | 11 174 650.00 | 10 723 171.00 | | 11 174 650.00 |
EI Including equity loans | 11 097 280.00 | | | 11 097 280.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 236 050.00 | | 236 050.00 | 236 050.00 |
FJ Net sales | 236 050.00 | | 236 050.00 | 236 050.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 236 051.00 | |
FW Other purchases and external expenses | | | 219 476.00 | |
FX Taxes, duties, and similar payments | | | 823.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 69 873.00 | |
GE Other Expenses | | | 881.00 | |
GF Total Operating Expenses (II) | | | 291 053.00 | |
GG - OPERATING RESULT (I - II) | | | -55 001.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 310 000.00 | |
GL Other interest and similar income | | | 112 865.00 | |
GP Total financial income (V) | | | 2 422 865.00 | |
GQ Financial allocations to depreciation and provisions | | | 18 611.00 | |
GR Interest and similar expenses | | | 81 199.00 | |
GU Total financial expenses (VI) | | | 99 810.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 323 056.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 268 054.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 7 002.00 | 2 251.00 | | 7 002.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 658 917.00 | 477 642.00 | | 2 658 917.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 397 864.00 | 471 854.00 | | 397 864.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 261 052.00 | 5 788.00 | | 2 261 052.00 |
| |
| 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 | 9 283 283.00 | | 5 910 000.00 | 9 283 283.00 |
I3 DECREASES Total Financial Fixed Assets | | 3 600 000.00 | 11 253 611.00 | |
I4 DECREASES Grand Total | | 3 600 000.00 | 11 593 283.00 | |
IO DECREASES Total including other intangible assets | | | 312 963.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 26 710.00 | |
KD ACQUISITIONS Total including other intangible assets | 312 963.00 | | | 312 963.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 26 710.00 | | | 26 710.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 943 611.00 | | 5 910 000.00 | 8 943 611.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 168 518.00 | 69 873.00 | | 168 518.00 |
PE DEPRECIATION Total including other intangible assets | 155 058.00 | 62 593.00 | | 155 058.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 13 460.00 | 7 281.00 | | 13 460.00 |
| |
| 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 | 42 207.00 | 42 207.00 | | 42 207.00 |
8D Social Security and Other Social Organizations | 35 163.00 | 35 163.00 | | 35 163.00 |
8K Other liabilities (including liabilities related to repo transactions) | 11 097 280.00 | 11 097 280.00 | | 11 097 280.00 |
UX Other trade receivables | 41 000.00 | 41 000.00 | | 41 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 061 036.00 | 5 061 036.00 | | 5 061 036.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 102 036.00 | 5 102 036.00 | | 5 102 036.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 174 650.00 | 11 174 650.00 | | 11 174 650.00 |
