| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 400.00 | 2 400.00 | | 2 400.00 |
AT Other tangible assets | 3 073.00 | 3 073.00 | | 3 073.00 |
BB Receivables related to investments | 172 687.00 | | 172 687.00 | 172 687.00 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 2 729 253.00 | 260 473.00 | 2 468 780.00 | 2 729 253.00 |
BX Customers and related accounts | 289 985.00 | | 289 985.00 | 289 985.00 |
BZ Other receivables | 17 259.00 | | 17 259.00 | 17 259.00 |
CD Marketable securities | 36.00 | | 36.00 | 36.00 |
CF Cash and cash equivalents | 24 055.00 | | 24 055.00 | 24 055.00 |
CH Prepaid expenses | 10 000.00 | | 10 000.00 | 10 000.00 |
CJ TOTAL (II) | 341 334.00 | | 341 334.00 | 341 334.00 |
CO Grand total (0 to V) | 3 070 586.00 | 260 473.00 | 2 810 114.00 | 3 070 586.00 |
CU Other investments | 2 551 093.00 | 255 000.00 | 2 296 093.00 | 2 551 093.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 278 500.00 | 278 500.00 | | 278 500.00 |
DD Legal reserve (1) | 27 850.00 | 14 199.00 | | 27 850.00 |
DH Retained earnings | 290 750.00 | 21 966.00 | | 290 750.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 299 927.00 | 282 436.00 | | 299 927.00 |
DL TOTAL (I) | 897 027.00 | 597 100.00 | | 897 027.00 |
DU Loans and Debts from Credit Institutions (3) | 1 481 595.00 | 1 803 922.00 | | 1 481 595.00 |
DV Miscellaneous Loans and Financial Debts (4) | 296 875.00 | 57 466.00 | | 296 875.00 |
DX Trade payables and related accounts | 10 110.00 | 44 052.00 | | 10 110.00 |
DY Tax and social security liabilities | 105 319.00 | 72 115.00 | | 105 319.00 |
DZ Fixed asset liabilities and related accounts | 1 960.00 | | | 1 960.00 |
EA Other liabilities | 19 188.00 | 10 652.00 | | 19 188.00 |
EC TOTAL (IV) | 1 913 087.00 | 1 988 208.00 | | 1 913 087.00 |
EE Grand total (I to V) | 2 810 114.00 | 2 585 308.00 | | 2 810 114.00 |
EG Accrued income and payables due within one year | 763 951.00 | 514 794.00 | | 763 951.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 830 370.00 | |
FG Production sold - services | | | 554 304.00 | |
FJ Net sales | | | 554 304.00 | |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 14 685.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 554 304.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 154 226.00 | |
FX Taxes, duties, and similar payments | | | 1 775.00 | |
FY Salaries and Wages | | | 301 797.00 | |
FZ Social Security Contributions | | | 77 548.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 535 353.00 | |
GG - OPERATING RESULT (I - II) | | | 18 951.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 300 480.00 | |
GL Other interest and similar income | | | 143.00 | |
GP Total financial income (V) | | | 300 623.00 | |
GR Interest and similar expenses | | | 20 188.00 | |
GU Total financial expenses (VI) | | | 20 188.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 280 435.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 299 386.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 18 668.00 | | | 18 668.00 |
HD Total exceptional income (VII) | 18 668.00 | | | 18 668.00 |
HE Exceptional expenses on management operations | 1 127.00 | 40 225.00 | | 1 127.00 |
HF Exceptional expenses on capital transactions | 17 000.00 | | | 17 000.00 |
HG Exceptional depreciation and provisions | | 3 066.00 | | |
HH Total exceptional expenses (VIII) | 18 127.00 | 43 291.00 | | 18 127.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 541.00 | -43 291.00 | | 541.00 |
HL TOTAL REVENUE (I + III + V + VII) | 873 594.00 | 897 928.00 | | 873 594.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 573 668.00 | 615 492.00 | | 573 668.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 299 927.00 | 282 436.00 | | 299 927.00 |
| |
| 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 | 2 573 716.00 | | 172 687.00 | 2 573 716.00 |
I3 DECREASES Total Financial Fixed Assets | | 17 000.00 | 2 723 780.00 | |
I4 DECREASES Grand Total | | 17 150.00 | 2 729 253.00 | |
IO DECREASES Total including other intangible assets | | | 2 400.00 | |
IY DECREASES Total Tangible Fixed Assets | | 150.00 | 3 073.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 400.00 | | | 2 400.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 223.00 | | | 3 223.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 568 093.00 | | 172 687.00 | 2 568 093.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 623.00 | | 150.00 | 5 623.00 |
PE DEPRECIATION Total including other intangible assets | 2 400.00 | | | 2 400.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 223.00 | | 150.00 | 3 223.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 296 875.00 | 296 875.00 | | 296 875.00 |
8B Suppliers and Related Accounts | 10 110.00 | 10 110.00 | | 10 110.00 |
8J Fixed Asset Liabilities and Related Accounts | 1 960.00 | 1 960.00 | | 1 960.00 |
8K Other liabilities (including liabilities related to repo transactions) | 19 188.00 | 19 188.00 | | 19 188.00 |
UL Receivables related to investments | 172 687.00 | | 172 687.00 | 172 687.00 |
UX Other trade receivables | 289 985.00 | 289 985.00 | | 289 985.00 |
VH Loans with a maturity of more than one year at origin | 1 481 595.00 | 332 459.00 | 1 149 136.00 | 1 481 595.00 |
VI Group and Associates | 80 000.00 | 80 000.00 | | 80 000.00 |
VK Loans repaid during the year | 81 001.00 | | | 81 001.00 |
VP Miscellaneous | 17 259.00 | 17 259.00 | | 17 259.00 |
VQ Other Taxes, Duties, and Similar Debts | 105 319.00 | 105 319.00 | | 105 319.00 |
VS Prepaid expenses | 10 000.00 | 10 000.00 | | 10 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 489 931.00 | 317 244.00 | 172 687.00 | 489 931.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 913 087.00 | 763 951.00 | 1 149 136.00 | 1 913 087.00 |
