| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 109 586.00 | 53 982.00 | 55 604.00 | 109 586.00 |
BD Other fixed assets | 1 381 863.00 | 1 381 850.00 | 13.00 | 1 381 863.00 |
BH Other financial assets | 100 000.00 | | 100 000.00 | 100 000.00 |
BJ TOTAL (I) | 11 229 472.00 | 1 435 832.00 | 9 793 639.00 | 11 229 472.00 |
BX Customers and related accounts | 195 000.00 | | 195 000.00 | 195 000.00 |
BZ Other receivables | 591 418.00 | | 591 418.00 | 591 418.00 |
CD Marketable securities | 1 901 856.00 | | 1 901 856.00 | 1 901 856.00 |
CF Cash and cash equivalents | 493 329.00 | | 493 329.00 | 493 329.00 |
CH Prepaid expenses | 4 598.00 | | 4 598.00 | 4 598.00 |
CJ TOTAL (II) | 3 186 201.00 | | 3 186 201.00 | 3 186 201.00 |
CO Grand total (0 to V) | 14 415 673.00 | 1 435 832.00 | 12 979 841.00 | 14 415 673.00 |
CU Other investments | 9 638 023.00 | | 9 638 023.00 | 9 638 023.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 8 621 341.00 | 8 181 471.00 | | 8 621 341.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 635 852.00 | 1 439 869.00 | | 1 635 852.00 |
DL TOTAL (I) | 10 301 193.00 | 9 665 341.00 | | 10 301 193.00 |
DU Loans and Debts from Credit Institutions (3) | 799 942.00 | 1 338 258.00 | | 799 942.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 729 851.00 | 1 665 658.00 | | 1 729 851.00 |
DX Trade payables and related accounts | 5 499.00 | 6 448.00 | | 5 499.00 |
DY Tax and social security liabilities | 118 992.00 | 36 342.00 | | 118 992.00 |
EA Other liabilities | 24 365.00 | 24 365.00 | | 24 365.00 |
EC TOTAL (IV) | 2 678 648.00 | 3 071 070.00 | | 2 678 648.00 |
EE Grand total (I to V) | 12 979 841.00 | 12 736 411.00 | | 12 979 841.00 |
EG Accrued income and payables due within one year | 2 423 498.00 | 2 271 586.00 | | 2 423 498.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 550 000.00 | | 550 000.00 | 550 000.00 |
FJ Net sales | 550 000.00 | | 550 000.00 | 550 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 13 152.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 563 152.00 | |
FW Other purchases and external expenses | | | 39 594.00 | |
FX Taxes, duties, and similar payments | | | 20 961.00 | |
FY Salaries and Wages | | | 155 341.00 | |
FZ Social Security Contributions | | | 86 908.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 21 917.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 324 722.00 | |
GG - OPERATING RESULT (I - II) | | | 238 430.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 519 601.00 | |
GK Income from other securities and fixed asset receivables | | | 4 213.00 | |
GL Other interest and similar income | | | 5 156.00 | |
GP Total financial income (V) | | | 1 528 970.00 | |
GQ Financial allocations to depreciation and provisions | | | 481 042.00 | |
GR Interest and similar expenses | | | 42 611.00 | |
GU Total financial expenses (VI) | | | 523 653.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 005 317.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 243 748.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 13 152.00 | 16 235.00 | | 13 152.00 |
HA Exceptional income from management transactions | 293.00 | 5 103.00 | | 293.00 |
HB Exceptional income from capital transactions | | 300 000.00 | | |
HD Total exceptional income (VII) | 293.00 | 305 103.00 | | 293.00 |
HE Exceptional expenses on management operations | 3 600.00 | 92.00 | | 3 600.00 |
HF Exceptional expenses on capital transactions | | 300 000.00 | | |
HH Total exceptional expenses (VIII) | 3 600.00 | 300 092.00 | | 3 600.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 307.00 | 5 012.00 | | -3 307.00 |
HJ Employee participation in company results | 61 704.00 | | | 61 704.00 |
HK Income tax | -457 116.00 | -481 641.00 | | -457 116.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 092 415.00 | 2 093 818.00 | | 2 092 415.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 456 563.00 | 653 948.00 | | 456 563.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 635 852.00 | 1 439 869.00 | | 1 635 852.00 |
| |
| 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 | 10 748 425.00 | | 481 047.00 | 10 748 425.00 |
I3 DECREASES Total Financial Fixed Assets | | | 11 119 886.00 | |
I4 DECREASES Grand Total | | | 11 229 472.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 109 586.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 109 586.00 | | | 109 586.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 638 839.00 | | 481 047.00 | 10 638 839.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 32 065.00 | 21 917.00 | | 32 065.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 32 065.00 | 21 917.00 | | 32 065.00 |
| |
| 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 | 5 499.00 | 5 499.00 | | 5 499.00 |
8C Staff and Related Accounts | 66 304.00 | 66 304.00 | | 66 304.00 |
8D Social Security and Other Social Organizations | 17 335.00 | 17 335.00 | | 17 335.00 |
8K Other liabilities (including liabilities related to repo transactions) | 24 365.00 | 24 365.00 | | 24 365.00 |
UT Other financial assets | 100 000.00 | | 100 000.00 | 100 000.00 |
UX Other trade receivables | 195 000.00 | 195 000.00 | | 195 000.00 |
VB VAT | 3 526.00 | 3 526.00 | | 3 526.00 |
VC Group and associates | 493 595.00 | 493 595.00 | | 493 595.00 |
VG Loans with a maturity of up to one year at origin | 457.00 | 457.00 | | 457.00 |
VH Loans with a maturity of more than one year at origin | 799 485.00 | 544 335.00 | 255 150.00 | 799 485.00 |
VI Group and Associates | 1 729 851.00 | 1 729 851.00 | | 1 729 851.00 |
VK Loans repaid during the year | 538 074.00 | | | 538 074.00 |
VM Income taxes | 94 297.00 | 94 297.00 | | 94 297.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 853.00 | 7 853.00 | | 7 853.00 |
VS Prepaid expenses | 4 598.00 | 4 598.00 | | 4 598.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 891 016.00 | 791 016.00 | 100 000.00 | 891 016.00 |
VW VAT | 27 500.00 | 27 500.00 | | 27 500.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 678 648.00 | 2 423 498.00 | 255 150.00 | 2 678 648.00 |
