| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 626 932.00 | | 626 932.00 | 626 932.00 |
BX Customers and related accounts | 26 400.00 | | 26 400.00 | 26 400.00 |
BZ Other receivables | 342 967.00 | | 342 967.00 | 342 967.00 |
CF Cash and cash equivalents | 4 793.00 | | 4 793.00 | 4 793.00 |
CJ TOTAL (II) | 374 160.00 | | 374 160.00 | 374 160.00 |
CO Grand total (0 to V) | 1 001 092.00 | | 1 001 092.00 | 1 001 092.00 |
CU Other investments | 626 917.00 | | 626 917.00 | 626 917.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 395 860.00 | 313 708.00 | | 395 860.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 76 804.00 | 82 151.00 | | 76 804.00 |
DK Regulated provisions | 48 190.00 | 48 190.00 | | 48 190.00 |
DL TOTAL (I) | 575 854.00 | 499 050.00 | | 575 854.00 |
DS Convertible Bond Issues | 18.00 | 54.00 | | 18.00 |
DU Loans and Debts from Credit Institutions (3) | 78 332.00 | 157 190.00 | | 78 332.00 |
DV Miscellaneous Loans and Financial Debts (4) | 306 292.00 | 159 572.00 | | 306 292.00 |
DX Trade payables and related accounts | 1 327.00 | 1 425.00 | | 1 327.00 |
DY Tax and social security liabilities | 39 268.00 | 55 908.00 | | 39 268.00 |
EC TOTAL (IV) | 425 238.00 | 374 149.00 | | 425 238.00 |
EE Grand total (I to V) | 1 001 092.00 | 873 198.00 | | 1 001 092.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 82 500.00 | | 82 500.00 | 82 500.00 |
FJ Net sales | 82 500.00 | | 82 500.00 | 82 500.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 138.00 | |
FQ Other income | | | 110.00 | |
FR Total operating income (I) | | | 82 748.00 | |
FW Other purchases and external expenses | | | 5 951.00 | |
FX Taxes, duties, and similar payments | | | 761.00 | |
FY Salaries and Wages | | | 73 807.00 | |
FZ Social Security Contributions | | | 30 294.00 | |
GE Other Expenses | | | 16.00 | |
GF Total Operating Expenses (II) | | | 110 828.00 | |
GG - OPERATING RESULT (I - II) | | | -28 080.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 97 000.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GL Other interest and similar income | | | 3 135.00 | |
GP Total financial income (V) | | | 100 135.00 | |
GR Interest and similar expenses | | | 2 182.00 | |
GU Total financial expenses (VI) | | | 2 182.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 97 953.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 69 873.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | | 2 169.00 | | |
HH Total exceptional expenses (VIII) | | 2 169.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -2 169.00 | | |
HK Income tax | -6 931.00 | -289.00 | | -6 931.00 |
HL TOTAL REVENUE (I + III + V + VII) | 182 884.00 | 166 276.00 | | 182 884.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 106 079.00 | 84 125.00 | | 106 079.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 76 804.00 | 82 151.00 | | 76 804.00 |
| |
| 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 | 619 332.00 | 7 600.00 | | 619 332.00 |
I3 DECREASES Total Financial Fixed Assets | 626 932.00 | | | 626 932.00 |
I4 DECREASES Grand Total | 626 932.00 | | | 626 932.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 619 332.00 | 7 600.00 | | 619 332.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 48 190.00 | | | 48 190.00 |
7C Grand total | 48 190.00 | | | 48 190.00 |
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 |
7Y Gross convertible bonds with a maturity of up to one year | 18.00 | 18.00 | | 18.00 |
8B Suppliers and Related Accounts | 1 327.00 | 1 327.00 | | 1 327.00 |
8C Staff and Related Accounts | 4 780.00 | 4 780.00 | | 4 780.00 |
8D Social Security and Other Social Organizations | 16 328.00 | 16 328.00 | | 16 328.00 |
8E Income Taxes | 5 484.00 | 5 484.00 | | 5 484.00 |
UX Other trade receivables | 26 400.00 | 26 400.00 | | 26 400.00 |
VB VAT | 212.00 | 212.00 | | 212.00 |
VC Group and associates | 340 355.00 | 340 355.00 | | 340 355.00 |
VH Loans with a maturity of more than one year at origin | 78 350.00 | 78 332.00 | 18.00 | 78 350.00 |
VI Group and Associates | 306 292.00 | 306 292.00 | | 306 292.00 |
VK Loans repaid during the year | 78 858.00 | | | 78 858.00 |
VQ Other Taxes, Duties, and Similar Debts | 380.00 | 380.00 | | 380.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 400.00 | 2 400.00 | | 2 400.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 369 367.00 | 369 367.00 | | 369 367.00 |
VW VAT | 12 297.00 | 12 297.00 | | 12 297.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 425 256.00 | 425 238.00 | 18.00 | 425 256.00 |
