| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 603 000.00 | | 603 000.00 | 603 000.00 |
BJ TOTAL (I) | 6 189 290.00 | 1 600 000.00 | 4 589 290.00 | 6 189 290.00 |
BV Advances and down payments on orders | 47.00 | | 47.00 | 47.00 |
BX Customers and related accounts | 129 460.00 | | 129 460.00 | 129 460.00 |
BZ Other receivables | 749 582.00 | | 749 582.00 | 749 582.00 |
CF Cash and cash equivalents | 102 189.00 | | 102 189.00 | 102 189.00 |
CJ TOTAL (II) | 981 277.00 | | 981 277.00 | 981 277.00 |
CO Grand total (0 to V) | 7 170 567.00 | 1 600 000.00 | 5 570 567.00 | 7 170 567.00 |
CP Shares due in less than one year | 603 000.00 | | | 603 000.00 |
CU Other investments | 5 586 290.00 | 1 600 000.00 | 3 986 290.00 | 5 586 290.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 986 318.00 | 886 118.00 | | 986 318.00 |
DB Share, merger, contribution premiums, etc. | 929 169.00 | 929 169.00 | | 929 169.00 |
DD Legal reserve (1) | 84 971.00 | 62 803.00 | | 84 971.00 |
DG Other reserves | 1 584 415.00 | 1 193 233.00 | | 1 584 415.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 389 933.00 | 443 350.00 | | 389 933.00 |
DL TOTAL (I) | 3 974 806.00 | 3 514 672.00 | | 3 974 806.00 |
DU Loans and Debts from Credit Institutions (3) | 275 493.00 | 407 793.00 | | 275 493.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 193 444.00 | 1 197 857.00 | | 1 193 444.00 |
DW Advances and down payments received on current orders | 3 500.00 | | | 3 500.00 |
DX Trade payables and related accounts | 19 248.00 | 24 377.00 | | 19 248.00 |
DY Tax and social security liabilities | 104 069.00 | 103 347.00 | | 104 069.00 |
EA Other liabilities | 7.00 | | | 7.00 |
EC TOTAL (IV) | 1 595 761.00 | 1 733 374.00 | | 1 595 761.00 |
EE Grand total (I to V) | 5 570 567.00 | 5 248 046.00 | | 5 570 567.00 |
EG Accrued income and payables due within one year | 1 454 237.00 | 1 460 560.00 | | 1 454 237.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 069.00 | 955.00 | | 1 069.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 366 283.00 | | 366 283.00 | 366 283.00 |
FJ Net sales | 366 283.00 | | 366 283.00 | 366 283.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 975.00 | |
FR Total operating income (I) | | | 372 258.00 | |
FW Other purchases and external expenses | | | 34 473.00 | |
FX Taxes, duties, and similar payments | | | 7 180.00 | |
FY Salaries and Wages | | | 216 326.00 | |
FZ Social Security Contributions | | | 87 739.00 | |
GF Total Operating Expenses (II) | | | 345 718.00 | |
GG - OPERATING RESULT (I - II) | | | 26 540.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 349 744.00 | |
GO Net income from sales of marketable securities | | | 1 324.00 | |
GP Total financial income (V) | | | 351 068.00 | |
GR Interest and similar expenses | | | 11 173.00 | |
GU Total financial expenses (VI) | | | 11 173.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 339 895.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 366 435.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 5 975.00 | 1 169.00 | | 5 975.00 |
HA Exceptional income from management transactions | | 4 246.00 | | |
HD Total exceptional income (VII) | | 4 246.00 | | |
HE Exceptional expenses on management operations | 187.00 | 95.00 | | 187.00 |
HH Total exceptional expenses (VIII) | 187.00 | 95.00 | | 187.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -187.00 | 4 151.00 | | -187.00 |
HK Income tax | -23 685.00 | 8 268.00 | | -23 685.00 |
HL TOTAL REVENUE (I + III + V + VII) | 723 326.00 | 794 075.00 | | 723 326.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 333 393.00 | 350 725.00 | | 333 393.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 389 933.00 | 443 350.00 | | 389 933.00 |
| |
| 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 | 6 164 290.00 | | 25 000.00 | 6 164 290.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 189 290.00 | |
I4 DECREASES Grand Total | | | 6 189 290.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 164 290.00 | | 25 000.00 | 6 164 290.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 1 600 000.00 | | | 1 600 000.00 |
7C Grand total | 1 600 000.00 | | | 1 600 000.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 19 248.00 | 19 248.00 | | 19 248.00 |
8C Staff and Related Accounts | 46 651.00 | 46 651.00 | | 46 651.00 |
8D Social Security and Other Social Organizations | 23 554.00 | 23 554.00 | | 23 554.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7.00 | 7.00 | | 7.00 |
UL Receivables related to investments | 603 000.00 | 603 000.00 | | 603 000.00 |
UX Other trade receivables | 129 460.00 | 129 460.00 | | 129 460.00 |
VB VAT | 3 146.00 | 3 146.00 | | 3 146.00 |
VC Group and associates | 305 263.00 | 305 263.00 | | 305 263.00 |
VG Loans with a maturity of up to one year at origin | 1 069.00 | 1 069.00 | | 1 069.00 |
VH Loans with a maturity of more than one year at origin | 274 424.00 | 136 399.00 | 138 024.00 | 274 424.00 |
VI Group and Associates | 1 193 444.00 | 1 193 444.00 | | 1 193 444.00 |
VK Loans repaid during the year | 131 630.00 | | | 131 630.00 |
VM Income taxes | 441 172.00 | 441 172.00 | | 441 172.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 747.00 | 5 747.00 | | 5 747.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 482 041.00 | 1 482 041.00 | | 1 482 041.00 |
VW VAT | 28 117.00 | 28 117.00 | | 28 117.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 592 261.00 | 1 454 237.00 | 138 024.00 | 1 592 261.00 |
