| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 269 376.00 | 156 024.00 | 113 352.00 | 269 376.00 |
AT Other tangible assets | 15 240.00 | 3 501.00 | 11 739.00 | 15 240.00 |
BB Receivables related to investments | 3 469 198.00 | | 3 469 198.00 | 3 469 198.00 |
BD Other fixed assets | 250 000.00 | 239 250.00 | 10 750.00 | 250 000.00 |
BF Loans | 426 447.00 | 210 793.00 | 215 654.00 | 426 447.00 |
BJ TOTAL (I) | 4 430 261.00 | 609 568.00 | 3 820 693.00 | 4 430 261.00 |
BX Customers and related accounts | 729 311.00 | | 729 311.00 | 729 311.00 |
BZ Other receivables | 21 029 762.00 | | 21 029 762.00 | 21 029 762.00 |
CD Marketable securities | 50 000.00 | | 50 000.00 | 50 000.00 |
CF Cash and cash equivalents | 1 604 380.00 | | 1 604 380.00 | 1 604 380.00 |
CH Prepaid expenses | 639.00 | | 639.00 | 639.00 |
CJ TOTAL (II) | 23 414 092.00 | | 23 414 092.00 | 23 414 092.00 |
CO Grand total (0 to V) | 27 844 353.00 | 609 568.00 | 27 234 786.00 | 27 844 353.00 |
CS Evaluated investments - equity method | | | 5.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 105 800.00 | 1 105 800.00 | | 1 105 800.00 |
DB Share, merger, contribution premiums, etc. | 201 207.00 | 201 207.00 | | 201 207.00 |
DD Legal reserve (1) | 110 580.00 | 110 580.00 | | 110 580.00 |
DH Retained earnings | 14 149 182.00 | 11 788 724.00 | | 14 149 182.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 515 726.00 | 2 360 458.00 | | 3 515 726.00 |
DL TOTAL (I) | 19 082 495.00 | 15 566 769.00 | | 19 082 495.00 |
DU Loans and Debts from Credit Institutions (3) | 1 407 464.00 | 1 844 578.00 | | 1 407 464.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 991 648.00 | 6 612 384.00 | | 5 991 648.00 |
DX Trade payables and related accounts | 30 717.00 | 24 116.00 | | 30 717.00 |
DY Tax and social security liabilities | 677 548.00 | 76 887.00 | | 677 548.00 |
DZ Fixed asset liabilities and related accounts | 2 939.00 | 2 939.00 | | 2 939.00 |
EA Other liabilities | 41 975.00 | 41 975.00 | | 41 975.00 |
EC TOTAL (IV) | 8 152 291.00 | 8 602 878.00 | | 8 152 291.00 |
EE Grand total (I to V) | 27 234 786.00 | 24 169 647.00 | | 27 234 786.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 877 426.00 | | 877 426.00 | 877 426.00 |
FJ Net sales | 877 426.00 | | 877 426.00 | 877 426.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 35 194.00 | |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 912 630.00 | |
FW Other purchases and external expenses | | | 149 892.00 | |
FX Taxes, duties, and similar payments | | | 23 866.00 | |
FY Salaries and Wages | | | 255 389.00 | |
FZ Social Security Contributions | | | 119 784.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 21 561.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 570 496.00 | |
GG - OPERATING RESULT (I - II) | | | 342 134.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 384 015.00 | |
GK Income from other securities and fixed asset receivables | | | 8 362.00 | |
GL Other interest and similar income | | | 224 010.00 | |
GM Reversals of provisions and transfers of expenses | | | 104 200.00 | |
GP Total financial income (V) | | | 3 616 386.00 | |
GQ Financial allocations to depreciation and provisions | | | 210 793.00 | |
GR Interest and similar expenses | | | 246 933.00 | |
GU Total financial expenses (VI) | | | 246 933.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 369 453.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 711 587.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 720.00 | | |
HB Exceptional income from capital transactions | 7 000.00 | 1 000.00 | | 7 000.00 |
HD Total exceptional income (VII) | 7 000.00 | 1 720.00 | | 7 000.00 |
HE Exceptional expenses on management operations | 82.00 | -265.00 | | 82.00 |
HF Exceptional expenses on capital transactions | 118.00 | 104 200.00 | | 118.00 |
HH Total exceptional expenses (VIII) | 200.00 | 103 935.00 | | 200.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 6 800.00 | -102 215.00 | | 6 800.00 |
HK Income tax | 202 661.00 | 19 507.00 | | 202 661.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 536 016.00 | 3 458 311.00 | | 4 536 016.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 020 290.00 | 1 097 853.00 | | 1 020 290.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 515 726.00 | 2 360 458.00 | | 3 515 726.00 |
HP References: Equipment leasing | 33 211.00 | 32 871.00 | | 33 211.00 |
| |
| 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 | 4 295 463.00 | | 135 137.00 | 4 295 463.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 145 645.00 | |
I4 DECREASES Grand Total | | 340.00 | 4 430 261.00 | |
IO DECREASES Total including other intangible assets | | | 269 376.00 | |
IY DECREASES Total Tangible Fixed Assets | | 340.00 | 15 240.00 | |
KD ACQUISITIONS Total including other intangible assets | 269 376.00 | | | 269 376.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 340.00 | | 15 240.00 | 340.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 025 747.00 | | 119 897.00 | 4 025 747.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 138 185.00 | 21 561.00 | 222.00 | 138 185.00 |
PE DEPRECIATION Total including other intangible assets | 138 056.00 | 17 967.00 | | 138 056.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 129.00 | 3 594.00 | 222.00 | 129.00 |
| |
| 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 | 30 717.00 | 30 717.00 | | 30 717.00 |
8D Social Security and Other Social Organizations | 677 548.00 | 677 548.00 | | 677 548.00 |
8J Fixed Asset Liabilities and Related Accounts | 2 939.00 | 2 939.00 | | 2 939.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 033 623.00 | 6 033 623.00 | | 6 033 623.00 |
UL Receivables related to investments | 1 773 164.00 | 1 773 164.00 | | 1 773 164.00 |
UP Loans | 426 447.00 | | 426 447.00 | 426 447.00 |
UX Other trade receivables | 729 311.00 | 729 311.00 | | 729 311.00 |
VG Loans with a maturity of up to one year at origin | 1 095.00 | 1 095.00 | | 1 095.00 |
VH Loans with a maturity of more than one year at origin | 1 406 369.00 | 369 640.00 | 1 036 729.00 | 1 406 369.00 |
VK Loans repaid during the year | 429 154.00 | | | 429 154.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 21 029 762.00 | 21 029 762.00 | | 21 029 762.00 |
VS Prepaid expenses | 639.00 | 639.00 | | 639.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 959 323.00 | 23 532 876.00 | 426 447.00 | 23 959 323.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 152 291.00 | 7 115 562.00 | 1 036 729.00 | 8 152 291.00 |
