| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 23 710.00 | 22 472.00 | 1 238.00 | 23 710.00 |
BF Loans | 103 306.00 | | 103 306.00 | 103 306.00 |
BJ TOTAL (I) | 8 733 537.00 | 22 472.00 | 8 711 065.00 | 8 733 537.00 |
BX Customers and related accounts | 7 639.00 | | 7 639.00 | 7 639.00 |
BZ Other receivables | 6 054 268.00 | | 6 054 268.00 | 6 054 268.00 |
CF Cash and cash equivalents | 23 448.00 | | 23 448.00 | 23 448.00 |
CJ TOTAL (II) | 6 085 355.00 | | 6 085 355.00 | 6 085 355.00 |
CO Grand total (0 to V) | 14 818 892.00 | 22 472.00 | 14 796 420.00 | 14 818 892.00 |
CU Other investments | 8 606 521.00 | | 8 606 521.00 | 8 606 521.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 901 500.00 | 901 500.00 | | 901 500.00 |
DB Share, merger, contribution premiums, etc. | 7 399 000.00 | 7 399 000.00 | | 7 399 000.00 |
DD Legal reserve (1) | 78 407.00 | 61 548.00 | | 78 407.00 |
DG Other reserves | 1 634 127.00 | 1 313 814.00 | | 1 634 127.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 294 890.00 | 337 172.00 | | 294 890.00 |
DL TOTAL (I) | 10 307 924.00 | 10 013 034.00 | | 10 307 924.00 |
DU Loans and Debts from Credit Institutions (3) | 890 080.00 | 890 080.00 | | 890 080.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 593 601.00 | 2 893 391.00 | | 3 593 601.00 |
DX Trade payables and related accounts | 4 814.00 | 6 901.00 | | 4 814.00 |
EC TOTAL (IV) | 4 488 495.00 | 3 790 372.00 | | 4 488 495.00 |
EE Grand total (I to V) | 14 796 419.00 | 13 803 406.00 | | 14 796 419.00 |
EG Accrued income and payables due within one year | 3 598 415.00 | 2 900 292.00 | | 3 598 415.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 367 998.00 | | 367 998.00 | 367 998.00 |
FJ Net sales | 367 998.00 | | 367 998.00 | 367 998.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 368 001.00 | |
FU Purchases of raw materials and other supplies | | | 71.00 | |
FW Other purchases and external expenses | | | 39 631.00 | |
FX Taxes, duties, and similar payments | | | 2 938.00 | |
FY Salaries and Wages | | | 58 553.00 | |
FZ Social Security Contributions | | | 45 432.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 552.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 149 178.00 | |
GG - OPERATING RESULT (I - II) | | | 218 824.00 | |
GK Income from other securities and fixed asset receivables | | | 172 039.00 | |
GL Other interest and similar income | | | 4 154.00 | |
GP Total financial income (V) | | | 176 193.00 | |
GR Interest and similar expenses | | | 37 766.00 | |
GU Total financial expenses (VI) | | | 37 766.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 138 427.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 357 251.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 17 905.00 | 17 905.00 | | 17 905.00 |
HD Total exceptional income (VII) | 17 905.00 | 17 905.00 | | 17 905.00 |
HF Exceptional expenses on capital transactions | 15 000.00 | 15 000.00 | | 15 000.00 |
HH Total exceptional expenses (VIII) | 15 000.00 | 15 000.00 | | 15 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 905.00 | 2 905.00 | | 2 905.00 |
HK Income tax | 65 266.00 | 76 426.00 | | 65 266.00 |
HL TOTAL REVENUE (I + III + V + VII) | 562 100.00 | 579 745.00 | | 562 100.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 267 210.00 | 242 573.00 | | 267 210.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 294 890.00 | 337 172.00 | | 294 890.00 |
| |
| 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 | 8 925 538.00 | | 999.00 | 8 925 538.00 |
I3 DECREASES Total Financial Fixed Assets | | 193 000.00 | 8 709 827.00 | |
I4 DECREASES Grand Total | | 193 000.00 | 8 733 537.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 23 710.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 23 710.00 | | | 23 710.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 901 828.00 | | 999.00 | 8 901 828.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 19 921.00 | 2 552.00 | | 19 921.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 19 921.00 | 2 552.00 | | 19 921.00 |
| |
| 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 | 4 814.00 | 4 814.00 | | 4 814.00 |
UP Loans | 103 306.00 | | 103 306.00 | 103 306.00 |
UX Other trade receivables | 7 639.00 | 7 639.00 | | 7 639.00 |
VB VAT | 882.00 | 882.00 | | 882.00 |
VC Group and associates | 6 046 334.00 | 6 046 334.00 | | 6 046 334.00 |
VG Loans with a maturity of up to one year at origin | 898 180.00 | 898 180.00 | | 898 180.00 |
VH Loans with a maturity of more than one year at origin | 890 080.00 | | 890 080.00 | 890 080.00 |
VI Group and Associates | 2 695 421.00 | 2 695 421.00 | | 2 695 421.00 |
VM Income taxes | 7 052.00 | 7 052.00 | | 7 052.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 165 212.00 | 6 061 906.00 | 103 306.00 | 6 165 212.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 488 495.00 | 3 598 415.00 | 890 080.00 | 4 488 495.00 |
