| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 38 311.00 | | 38 311.00 | 38 311.00 |
AT Other tangible assets | 20 150.00 | 8 115.00 | 12 035.00 | 20 150.00 |
BH Other financial assets | 23 750.00 | | 23 750.00 | 23 750.00 |
BJ TOTAL (I) | 2 461 069.00 | 8 115.00 | 2 452 954.00 | 2 461 069.00 |
BX Customers and related accounts | 1 361.00 | | 1 361.00 | 1 361.00 |
BZ Other receivables | 464 513.00 | | 464 513.00 | 464 513.00 |
CF Cash and cash equivalents | 226 256.00 | | 226 256.00 | 226 256.00 |
CH Prepaid expenses | 2 771.00 | | 2 771.00 | 2 771.00 |
CJ TOTAL (II) | 694 901.00 | | 694 901.00 | 694 901.00 |
CO Grand total (0 to V) | 3 155 970.00 | 8 115.00 | 3 147 854.00 | 3 155 970.00 |
CU Other investments | 2 378 858.00 | | 2 378 858.00 | 2 378 858.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 58 590.00 | 58 590.00 | | 58 590.00 |
DB Share, merger, contribution premiums, etc. | 190 890.00 | 190 890.00 | | 190 890.00 |
DD Legal reserve (1) | 5 859.00 | 5 859.00 | | 5 859.00 |
DG Other reserves | 257 256.00 | 250 714.00 | | 257 256.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 181 654.00 | 6 543.00 | | 181 654.00 |
DK Regulated provisions | 15 432.00 | 7 770.00 | | 15 432.00 |
DL TOTAL (I) | 709 682.00 | 520 366.00 | | 709 682.00 |
DQ Provisions for Expenses | 48 243.00 | | | 48 243.00 |
DR TOTAL (IV) | 48 243.00 | | | 48 243.00 |
DT Other Bond Issues | 300 080.00 | 300 080.00 | | 300 080.00 |
DU Loans and Debts from Credit Institutions (3) | 1 851 674.00 | 1 764 413.00 | | 1 851 674.00 |
DV Miscellaneous Loans and Financial Debts (4) | 156 521.00 | 101 559.00 | | 156 521.00 |
DX Trade payables and related accounts | 18 365.00 | 16 850.00 | | 18 365.00 |
DY Tax and social security liabilities | 29 694.00 | 40 687.00 | | 29 694.00 |
EA Other liabilities | 33 595.00 | 68 189.00 | | 33 595.00 |
EC TOTAL (IV) | 2 389 929.00 | 2 291 778.00 | | 2 389 929.00 |
EE Grand total (I to V) | 3 147 854.00 | 2 812 144.00 | | 3 147 854.00 |
EG Accrued income and payables due within one year | 593 192.00 | 432 104.00 | | 593 192.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 2 553.00 | | | 2 553.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 248 004.00 | | 248 004.00 | 248 004.00 |
FJ Net sales | 248 004.00 | | 248 004.00 | 248 004.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 632.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 255 639.00 | |
FW Other purchases and external expenses | | | 54 586.00 | |
FX Taxes, duties, and similar payments | | | 7 606.00 | |
FY Salaries and Wages | | | 121 812.00 | |
FZ Social Security Contributions | | | 47 066.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 038.00 | |
GE Other Expenses | | | 14.00 | |
GF Total Operating Expenses (II) | | | 236 121.00 | |
GG - OPERATING RESULT (I - II) | | | 19 517.00 | |
GH Attributed profit or transferred loss (III) | | | 85 690.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 179 583.00 | |
GL Other interest and similar income | | | 12.00 | |
GP Total financial income (V) | | | 179 595.00 | |
GQ Financial allocations to depreciation and provisions | | | 48 243.00 | |
GR Interest and similar expenses | | | 40 894.00 | |
GU Total financial expenses (VI) | | | 89 137.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 90 458.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 195 665.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 7.00 | 5 968.00 | | 7.00 |
HE Exceptional expenses on management operations | 1 552.00 | 19 186.00 | | 1 552.00 |
HG Exceptional depreciation and provisions | 7 662.00 | 7 662.00 | | 7 662.00 |
HH Total exceptional expenses (VIII) | 9 214.00 | 26 848.00 | | 9 214.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -9 214.00 | -26 848.00 | | -9 214.00 |
HK Income tax | 4 797.00 | 26 153.00 | | 4 797.00 |
HL TOTAL REVENUE (I + III + V + VII) | 520 924.00 | 344 619.00 | | 520 924.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 339 270.00 | 338 077.00 | | 339 270.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 181 654.00 | 6 543.00 | | 181 654.00 |
| |
| 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 | 2 461 069.00 | | | 2 461 069.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 38 311.00 | | | 38 311.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 402 608.00 | |
I4 DECREASES Grand Total | | | 2 461 069.00 | |
IN DECREASES Start-up, development, or research expenses | | | 38 311.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 20 150.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 20 150.00 | | | 20 150.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 402 608.00 | | | 2 402 608.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 078.00 | 5 038.00 | | 3 078.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 078.00 | 5 038.00 | | 3 078.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 7 770.00 | 7 662.00 | | 7 770.00 |
6X Other provisions for depreciation | | 48 243.00 | | |
7B Total provisions for depreciation | | 48 243.00 | | |
7C Grand total | 7 770.00 | 55 905.00 | | 7 770.00 |
UG - Financial | | 48 243.00 | | |
UJ - Exceptional | | 7 662.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Z Other gross bonds with a maturity of up to one year | 300 080.00 | | 300 080.00 | 300 080.00 |
8B Suppliers and Related Accounts | 18 365.00 | 18 365.00 | | 18 365.00 |
8D Social Security and Other Social Organizations | 19 931.00 | 19 931.00 | | 19 931.00 |
8K Other liabilities (including liabilities related to repo transactions) | 33 595.00 | 33 595.00 | | 33 595.00 |
UT Other financial assets | 23 750.00 | | 23 750.00 | 23 750.00 |
UX Other trade receivables | 1 361.00 | 1 361.00 | | 1 361.00 |
VB VAT | 7 872.00 | 7 872.00 | | 7 872.00 |
VC Group and associates | 435 855.00 | 435 855.00 | | 435 855.00 |
VG Loans with a maturity of up to one year at origin | 65 771.00 | 65 771.00 | | 65 771.00 |
VH Loans with a maturity of more than one year at origin | 1 785 903.00 | 289 246.00 | 1 287 724.00 | 1 785 903.00 |
VI Group and Associates | 156 521.00 | 156 521.00 | | 156 521.00 |
VJ Loans taken out during the year | 200 000.00 | | | 200 000.00 |
VK Loans repaid during the year | 119 143.00 | | | 119 143.00 |
VM Income taxes | 9 504.00 | 9 504.00 | | 9 504.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 557.00 | 5 557.00 | | 5 557.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 11 282.00 | 11 282.00 | | 11 282.00 |
VS Prepaid expenses | 2 771.00 | 2 771.00 | | 2 771.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 492 394.00 | 468 644.00 | 23 750.00 | 492 394.00 |
VW VAT | 4 207.00 | 4 207.00 | | 4 207.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 389 929.00 | 593 192.00 | 1 587 804.00 | 2 389 929.00 |
