| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 250 000.00 | | 250 000.00 | 250 000.00 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 5 188 815.00 | | 5 188 815.00 | 5 188 815.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 2 280.00 | | 2 280.00 | 2 280.00 |
BZ Other receivables | 10 023.00 | | 10 023.00 | 10 023.00 |
CF Cash and cash equivalents | 810 456.00 | | 810 456.00 | 810 456.00 |
CH Prepaid expenses | 3 109.00 | | 3 109.00 | 3 109.00 |
CJ TOTAL (II) | 825 868.00 | | 825 868.00 | 825 868.00 |
CO Grand total (0 to V) | 6 014 683.00 | | 6 014 683.00 | 6 014 683.00 |
CP Shares due in less than one year | 100 000.00 | | | 100 000.00 |
CU Other investments | 4 938 815.00 | | 4 938 815.00 | 4 938 815.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 590 000.00 | 2 590 000.00 | | 2 590 000.00 |
DB Share, merger, contribution premiums, etc. | 63 574.00 | 63 574.00 | | 63 574.00 |
DD Legal reserve (1) | 76 465.00 | 37 000.00 | | 76 465.00 |
DG Other reserves | 974 895.00 | 225 065.00 | | 974 895.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 799 344.00 | 789 296.00 | | 799 344.00 |
DL TOTAL (I) | 4 504 279.00 | 3 704 935.00 | | 4 504 279.00 |
DQ Provisions for Expenses | 6 139.00 | 4 969.00 | | 6 139.00 |
DR TOTAL (IV) | 6 139.00 | 4 969.00 | | 6 139.00 |
DU Loans and Debts from Credit Institutions (3) | 586 253.00 | 1 168 912.00 | | 586 253.00 |
DV Miscellaneous Loans and Financial Debts (4) | 63 939.00 | 66 449.00 | | 63 939.00 |
DX Trade payables and related accounts | 1 735.00 | | | 1 735.00 |
DY Tax and social security liabilities | 811 779.00 | 882 578.00 | | 811 779.00 |
EA Other liabilities | 40 560.00 | 5 760.00 | | 40 560.00 |
EC TOTAL (IV) | 1 504 266.00 | 2 123 699.00 | | 1 504 266.00 |
EE Grand total (I to V) | 6 014 683.00 | 5 833 603.00 | | 6 014 683.00 |
EG Accrued income and payables due within one year | | 1 539 802.00 | | |
EI Including equity loans | 63 939.00 | | | 63 939.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 513 600.00 | | 1 513 600.00 | 1 513 600.00 |
FJ Net sales | 1 513 600.00 | | 1 513 600.00 | 1 513 600.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 650.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1 515 251.00 | |
FW Other purchases and external expenses | | | 72 280.00 | |
FX Taxes, duties, and similar payments | | | 5 168.00 | |
FY Salaries and Wages | | | 1 185 518.00 | |
FZ Social Security Contributions | | | 209 805.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 1 170.00 | |
GE Other Expenses | | | 24.00 | |
GF Total Operating Expenses (II) | | | 1 473 966.00 | |
GG - OPERATING RESULT (I - II) | | | 41 284.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 773 778.00 | |
GL Other interest and similar income | | | 7 854.00 | |
GP Total financial income (V) | | | 781 632.00 | |
GR Interest and similar expenses | | | 5 522.00 | |
GU Total financial expenses (VI) | | | 5 522.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 776 110.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 817 394.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 85.00 | | | 85.00 |
HH Total exceptional expenses (VIII) | 85.00 | | | 85.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -85.00 | | | -85.00 |
HK Income tax | 17 965.00 | 17 856.00 | | 17 965.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 296 883.00 | 2 304 361.00 | | 2 296 883.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 497 538.00 | 1 515 066.00 | | 1 497 538.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 799 344.00 | 789 296.00 | | 799 344.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 288 845.00 | | 100 030.00 | 5 288 845.00 |
| |
| 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 | 1 735.00 | 1 735.00 | | 1 735.00 |
8D Social Security and Other Social Organizations | 811 779.00 | 811 779.00 | | 811 779.00 |
8K Other liabilities (including liabilities related to repo transactions) | 40 560.00 | 40 560.00 | | 40 560.00 |
UP Loans | 250 000.00 | 100 000.00 | 150 000.00 | 250 000.00 |
UX Other trade receivables | 2 280.00 | 2 280.00 | | 2 280.00 |
VH Loans with a maturity of more than one year at origin | 586 253.00 | 586 253.00 | | 586 253.00 |
VI Group and Associates | 63 939.00 | 63 939.00 | | 63 939.00 |
VK Loans repaid during the year | 580 324.00 | | | 580 324.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 10 023.00 | 10 023.00 | | 10 023.00 |
VS Prepaid expenses | 3 109.00 | 3 109.00 | | 3 109.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 265 412.00 | 115 412.00 | 150 000.00 | 265 412.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 504 266.00 | 1 504 266.00 | | 1 504 266.00 |
