| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 22 389.00 | 22 389.00 | | 22 389.00 |
AP Buildings | 113 501.00 | 112 087.00 | 1 414.00 | 113 501.00 |
AT Other tangible assets | 151 568.00 | 124 835.00 | 26 732.00 | 151 568.00 |
BD Other fixed assets | 850.00 | | 850.00 | 850.00 |
BJ TOTAL (I) | 5 088 181.00 | 1 519 311.00 | 3 568 870.00 | 5 088 181.00 |
BX Customers and related accounts | 455 920.00 | | 455 920.00 | 455 920.00 |
BZ Other receivables | 3 840 876.00 | | 3 840 876.00 | 3 840 876.00 |
CF Cash and cash equivalents | 70.00 | | 70.00 | 70.00 |
CH Prepaid expenses | 24 951.00 | | 24 951.00 | 24 951.00 |
CJ TOTAL (II) | 4 321 817.00 | | 4 321 817.00 | 4 321 817.00 |
CO Grand total (0 to V) | 9 409 998.00 | 1 519 311.00 | 7 890 686.00 | 9 409 998.00 |
CU Other investments | 4 799 874.00 | 1 260 000.00 | 3 539 874.00 | 4 799 874.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 363 000.00 | 363 000.00 | | 363 000.00 |
DD Legal reserve (1) | 36 300.00 | 36 300.00 | | 36 300.00 |
DF Regulated reserves (1) | 5 927.00 | 5 927.00 | | 5 927.00 |
DG Other reserves | 1 843 482.00 | 1 721 652.00 | | 1 843 482.00 |
DH Retained earnings | 3 068 423.00 | 3 068 423.00 | | 3 068 423.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 76 362.00 | 381 830.00 | | 76 362.00 |
DK Regulated provisions | 43 880.00 | 43 880.00 | | 43 880.00 |
DL TOTAL (I) | 5 437 374.00 | 5 621 011.00 | | 5 437 374.00 |
DU Loans and Debts from Credit Institutions (3) | 1 377 034.00 | 1 129 777.00 | | 1 377 034.00 |
DV Miscellaneous Loans and Financial Debts (4) | 434 378.00 | 306 165.00 | | 434 378.00 |
DX Trade payables and related accounts | 157 343.00 | 166 641.00 | | 157 343.00 |
DY Tax and social security liabilities | 349 743.00 | 336 221.00 | | 349 743.00 |
DZ Fixed asset liabilities and related accounts | 4 257.00 | 21 458.00 | | 4 257.00 |
EA Other liabilities | 114 139.00 | 324 341.00 | | 114 139.00 |
EB Prepaid income (2) | 16 418.00 | 12 462.00 | | 16 418.00 |
EC TOTAL (IV) | 2 453 313.00 | 2 297 066.00 | | 2 453 313.00 |
EE Grand total (I to V) | 7 890 686.00 | 7 918 077.00 | | 7 890 686.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 50 928.00 | | | 50 928.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 325 439.00 | | 1 325 439.00 | 1 325 439.00 |
FJ Net sales | 1 325 439.00 | | 1 325 439.00 | 1 325 439.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 104.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 1 330 545.00 | |
FW Other purchases and external expenses | | | 478 277.00 | |
FX Taxes, duties, and similar payments | | | 31 471.00 | |
FY Salaries and Wages | | | 531 283.00 | |
FZ Social Security Contributions | | | 209 653.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 22 950.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 1 273 638.00 | |
GG - OPERATING RESULT (I - II) | | | 56 908.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 846 698.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GL Other interest and similar income | | | 36 855.00 | |
GP Total financial income (V) | | | 883 553.00 | |
GR Interest and similar expenses | | | 11 971.00 | |
GU Total financial expenses (VI) | | | 11 971.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 871 582.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 928 489.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 800 042.00 | | | 800 042.00 |
HG Exceptional depreciation and provisions | | 5 485.00 | | |
HH Total exceptional expenses (VIII) | 800 042.00 | 5 485.00 | | 800 042.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -800 042.00 | -5 485.00 | | -800 042.00 |
HK Income tax | 52 085.00 | 52 322.00 | | 52 085.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 214 098.00 | 1 674 758.00 | | 2 214 098.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 137 736.00 | 1 292 928.00 | | 2 137 736.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 76 362.00 | 381 830.00 | | 76 362.00 |
| |
| 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 | 5 086 552.00 | 1 630.00 | | 5 086 552.00 |
I3 DECREASES Total Financial Fixed Assets | 4 800 724.00 | | | 4 800 724.00 |
I4 DECREASES Grand Total | 5 088 181.00 | | | 5 088 181.00 |
IO DECREASES Total including other intangible assets | 22 389.00 | | | 22 389.00 |
IY DECREASES Total Tangible Fixed Assets | 265 069.00 | | | 265 069.00 |
KD ACQUISITIONS Total including other intangible assets | 22 389.00 | | | 22 389.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 263 439.00 | 1 630.00 | | 263 439.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 800 724.00 | | | 4 800 724.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 236 361.00 | 22 950.00 | | 236 361.00 |
PE DEPRECIATION Total including other intangible assets | 22 296.00 | 92.00 | | 22 296.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 214 065.00 | 22 858.00 | | 214 065.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 43 880.00 | | | 43 880.00 |
7B Total provisions for depreciation | 1 260 000.00 | | | 1 260 000.00 |
7C Grand total | 1 303 880.00 | | | 1 303 880.00 |
9U on fixed assets – equity investments | | | | |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
| |
| 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 | 157 343.00 | 157 343.00 | | 157 343.00 |
8C Staff and Related Accounts | 114 416.00 | 114 416.00 | | 114 416.00 |
8D Social Security and Other Social Organizations | 152 787.00 | 152 787.00 | | 152 787.00 |
8J Fixed Asset Liabilities and Related Accounts | 4 257.00 | 4 257.00 | | 4 257.00 |
8K Other liabilities (including liabilities related to repo transactions) | 114 139.00 | 114 139.00 | | 114 139.00 |
8L Deferred income | 16 418.00 | 16 418.00 | | 16 418.00 |
UX Other trade receivables | 455 920.00 | 455 920.00 | | 455 920.00 |
UZ Social Security, other social security organizations | 1 931.00 | 1 931.00 | | 1 931.00 |
VB VAT | 24 645.00 | 24 645.00 | | 24 645.00 |
VC Group and associates | 3 734 851.00 | 3 734 851.00 | | 3 734 851.00 |
VG Loans with a maturity of up to one year at origin | 51 297.00 | 51 297.00 | | 51 297.00 |
VH Loans with a maturity of more than one year at origin | 1 325 737.00 | 1 310 615.00 | 15 121.00 | 1 325 737.00 |
VI Group and Associates | 434 378.00 | 434 378.00 | | 434 378.00 |
VK Loans repaid during the year | 54 118.00 | | | 54 118.00 |
VM Income taxes | 47 458.00 | 47 458.00 | | 47 458.00 |
VQ Other Taxes, Duties, and Similar Debts | 12 107.00 | 12 107.00 | | 12 107.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 31 991.00 | 31 991.00 | | 31 991.00 |
VS Prepaid expenses | 24 951.00 | 24 951.00 | | 24 951.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 321 747.00 | 4 321 747.00 | | 4 321 747.00 |
VW VAT | 70 433.00 | 70 433.00 | | 70 433.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 453 313.00 | 2 438 192.00 | 15 121.00 | 2 453 313.00 |
