| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 390 760.00 | | 390 760.00 | 390 760.00 |
BJ TOTAL (I) | 6 497 496.00 | | 6 497 496.00 | 6 497 496.00 |
BX Customers and related accounts | 32 955.00 | | 32 955.00 | 32 955.00 |
BZ Other receivables | 8 318.00 | | 8 318.00 | 8 318.00 |
CF Cash and cash equivalents | 89 531.00 | | 89 531.00 | 89 531.00 |
CJ TOTAL (II) | 130 804.00 | | 130 804.00 | 130 804.00 |
CO Grand total (0 to V) | 6 628 300.00 | | 6 628 300.00 | 6 628 300.00 |
CP Shares due in less than one year | 390 760.00 | | | 390 760.00 |
CU Other investments | 6 106 736.00 | | 6 106 736.00 | 6 106 736.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 741 187.00 | 5 741 187.00 | | 5 741 187.00 |
DD Legal reserve (1) | 73 450.00 | 71 831.00 | | 73 450.00 |
DG Other reserves | 30 700.00 | | | 30 700.00 |
DH Retained earnings | 11.00 | | | 11.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 508.00 | 32 330.00 | | 5 508.00 |
DL TOTAL (I) | 5 850 855.00 | 5 845 348.00 | | 5 850 855.00 |
DV Miscellaneous Loans and Financial Debts (4) | 728 627.00 | 565 034.00 | | 728 627.00 |
DX Trade payables and related accounts | 10 405.00 | 7 229.00 | | 10 405.00 |
DY Tax and social security liabilities | 37 292.00 | 41 358.00 | | 37 292.00 |
EA Other liabilities | 1 121.00 | 69 495.00 | | 1 121.00 |
EC TOTAL (IV) | 777 444.00 | 683 116.00 | | 777 444.00 |
EE Grand total (I to V) | 6 628 300.00 | 6 528 464.00 | | 6 628 300.00 |
EG Accrued income and payables due within one year | 48 817.00 | 683 116.00 | | 48 817.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 125 077.00 | | 125 077.00 | 125 077.00 |
FJ Net sales | 125 077.00 | | 125 077.00 | 125 077.00 |
FQ Other income | | | 11.00 | |
FR Total operating income (I) | | | 125 088.00 | |
FW Other purchases and external expenses | | | 11 469.00 | |
FX Taxes, duties, and similar payments | | | 1 566.00 | |
FY Salaries and Wages | | | 143 385.00 | |
FZ Social Security Contributions | | | -43 830.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 112 592.00 | |
GG - OPERATING RESULT (I - II) | | | 12 495.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 971.00 | |
GP Total financial income (V) | | | 3 971.00 | |
GR Interest and similar expenses | | | 10 959.00 | |
GU Total financial expenses (VI) | | | 10 959.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 988.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 508.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 129 059.00 | 267 993.00 | | 129 059.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 123 551.00 | 235 663.00 | | 123 551.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 508.00 | 32 330.00 | | 5 508.00 |
| |
| 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 | 6 419 343.00 | | 297 413.00 | 6 419 343.00 |
I3 DECREASES Total Financial Fixed Assets | 219 259.00 | | 6 497 496.00 | 219 259.00 |
I4 DECREASES Grand Total | 219 259.00 | | 6 497 496.00 | 219 259.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 419 343.00 | | 297 413.00 | 6 419 343.00 |
| |
| 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 | 10 405.00 | 10 405.00 | | 10 405.00 |
8C Staff and Related Accounts | 15 128.00 | 15 128.00 | | 15 128.00 |
8D Social Security and Other Social Organizations | 15 821.00 | 15 821.00 | | 15 821.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 121.00 | 1 121.00 | | 1 121.00 |
UL Receivables related to investments | 390 760.00 | 390 760.00 | | 390 760.00 |
UX Other trade receivables | 32 955.00 | 32 955.00 | | 32 955.00 |
UY Staff and related accounts | 5 773.00 | 5 773.00 | | 5 773.00 |
VB VAT | 2 472.00 | 2 472.00 | | 2 472.00 |
VI Group and Associates | 728 627.00 | | | 728 627.00 |
VQ Other Taxes, Duties, and Similar Debts | 850.00 | 850.00 | | 850.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 73.00 | 73.00 | | 73.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 432 033.00 | 432 033.00 | | 432 033.00 |
VW VAT | 5 492.00 | 5 492.00 | | 5 492.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 777 444.00 | 48 817.00 | | 777 444.00 |
