| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 63 658.00 | 8 665.00 | 54 993.00 | 63 658.00 |
BD Other fixed assets | 31.00 | | 31.00 | 31.00 |
BJ TOTAL (I) | 981 711.00 | 8 665.00 | 973 047.00 | 981 711.00 |
BX Customers and related accounts | 1 200.00 | | 1 200.00 | 1 200.00 |
BZ Other receivables | 120 804.00 | | 120 804.00 | 120 804.00 |
CF Cash and cash equivalents | 12 363.00 | | 12 363.00 | 12 363.00 |
CJ TOTAL (II) | 134 367.00 | | 134 367.00 | 134 367.00 |
CO Grand total (0 to V) | 1 116 078.00 | 8 665.00 | 1 107 413.00 | 1 116 078.00 |
CU Other investments | 918 023.00 | | 918 023.00 | 918 023.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 425 000.00 | 425 000.00 | | 425 000.00 |
DD Legal reserve (1) | 10 724.00 | 7 370.00 | | 10 724.00 |
DG Other reserves | 44 110.00 | 4 374.00 | | 44 110.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 67 834.00 | 67 090.00 | | 67 834.00 |
DK Regulated provisions | 23 077.00 | 22 293.00 | | 23 077.00 |
DL TOTAL (I) | 570 745.00 | 526 127.00 | | 570 745.00 |
DU Loans and Debts from Credit Institutions (3) | 173 030.00 | 310 658.00 | | 173 030.00 |
DV Miscellaneous Loans and Financial Debts (4) | 352 635.00 | 235 065.00 | | 352 635.00 |
DX Trade payables and related accounts | 972.00 | 2 087.00 | | 972.00 |
DY Tax and social security liabilities | 10 032.00 | 16 219.00 | | 10 032.00 |
EC TOTAL (IV) | 536 668.00 | 564 029.00 | | 536 668.00 |
EE Grand total (I to V) | 1 107 413.00 | 1 090 156.00 | | 1 107 413.00 |
EG Accrued income and payables due within one year | 501 268.00 | 357 502.00 | | 501 268.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 72 000.00 | | 72 000.00 | 72 000.00 |
FJ Net sales | 72 000.00 | | 72 000.00 | 72 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 462.00 | |
FR Total operating income (I) | | | 72 463.00 | |
FW Other purchases and external expenses | | | 21 628.00 | |
FX Taxes, duties, and similar payments | | | 378.00 | |
FY Salaries and Wages | | | 16 468.00 | |
FZ Social Security Contributions | | | 19 879.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 244.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 62 598.00 | |
GG - OPERATING RESULT (I - II) | | | 9 865.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 68 539.00 | |
GP Total financial income (V) | | | 68 539.00 | |
GR Interest and similar expenses | | | 5 571.00 | |
GU Total financial expenses (VI) | | | 5 571.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 62 968.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 72 833.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 462.00 | 2 979.00 | | 462.00 |
A2 TOTAL ASSETS | 19 879.00 | 4 071.00 | | 19 879.00 |
HA Exceptional income from management transactions | 92.00 | | | 92.00 |
HD Total exceptional income (VII) | 92.00 | | | 92.00 |
HE Exceptional expenses on management operations | 101.00 | 8.00 | | 101.00 |
HG Exceptional depreciation and provisions | 784.00 | 4 615.00 | | 784.00 |
HH Total exceptional expenses (VIII) | 885.00 | 4 623.00 | | 885.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -793.00 | -4 623.00 | | -793.00 |
HK Income tax | 4 206.00 | 3 724.00 | | 4 206.00 |
HL TOTAL REVENUE (I + III + V + VII) | 141 094.00 | 146 371.00 | | 141 094.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 73 260.00 | 79 282.00 | | 73 260.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 67 834.00 | 67 090.00 | | 67 834.00 |
| |
| 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 | 981 711.00 | | | 981 711.00 |
I3 DECREASES Total Financial Fixed Assets | | | 918 053.00 | |
I4 DECREASES Grand Total | | | 981 711.00 | |
IO DECREASES Total including other intangible assets | | | 63 658.00 | |
KD ACQUISITIONS Total including other intangible assets | 63 658.00 | | | 63 658.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 918 053.00 | | | 918 053.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 22 293.00 | 784.00 | | 22 293.00 |
7C Grand total | 22 293.00 | 784.00 | | 22 293.00 |
UJ - Exceptional | | 784.00 | | |
| |
| 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 | 972.00 | 972.00 | | 972.00 |
8D Social Security and Other Social Organizations | 6 846.00 | 6 846.00 | | 6 846.00 |
8E Income Taxes | 482.00 | 482.00 | | 482.00 |
UX Other trade receivables | 1 200.00 | 1 200.00 | | 1 200.00 |
VB VAT | 263.00 | 263.00 | | 263.00 |
VC Group and associates | 113 957.00 | 113 957.00 | | 113 957.00 |
VH Loans with a maturity of more than one year at origin | 173 030.00 | 137 629.00 | 35 400.00 | 173 030.00 |
VI Group and Associates | 352 635.00 | 352 635.00 | | 352 635.00 |
VK Loans repaid during the year | 135 034.00 | | | 135 034.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 584.00 | 6 584.00 | | 6 584.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 122 004.00 | 122 004.00 | | 122 004.00 |
VW VAT | 2 704.00 | 2 704.00 | | 2 704.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 536 668.00 | 501 268.00 | 35 400.00 | 536 668.00 |
