| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 1 200.00 | 1 200.00 | | 1 200.00 |
AT Other tangible assets | 20 963.00 | 10 100.00 | 10 863.00 | 20 963.00 |
BB Receivables related to investments | 407 154.00 | | 407 154.00 | 407 154.00 |
BH Other financial assets | 2 000.00 | | 2 000.00 | 2 000.00 |
BJ TOTAL (I) | 1 383 646.00 | 11 300.00 | 1 372 346.00 | 1 383 646.00 |
BZ Other receivables | 1 758.00 | | 1 758.00 | 1 758.00 |
CF Cash and cash equivalents | 74 395.00 | | 74 395.00 | 74 395.00 |
CH Prepaid expenses | 1 979.00 | | 1 979.00 | 1 979.00 |
CJ TOTAL (II) | 78 132.00 | | 78 132.00 | 78 132.00 |
CO Grand total (0 to V) | 1 461 778.00 | 11 300.00 | 1 450 478.00 | 1 461 778.00 |
CP Shares due in less than one year | 409 154.00 | | | 409 154.00 |
CU Other investments | 952 329.00 | | 952 329.00 | 952 329.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 975 000.00 | 975 000.00 | | 975 000.00 |
DD Legal reserve (1) | 50 042.00 | 43 735.00 | | 50 042.00 |
DH Retained earnings | 191 366.00 | 146 604.00 | | 191 366.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 47 243.00 | 126 144.00 | | 47 243.00 |
DL TOTAL (I) | 1 263 651.00 | 1 291 483.00 | | 1 263 651.00 |
DV Miscellaneous Loans and Financial Debts (4) | 59 555.00 | 22 839.00 | | 59 555.00 |
DY Tax and social security liabilities | 117 355.00 | 99 179.00 | | 117 355.00 |
EA Other liabilities | 9 917.00 | 3 201.00 | | 9 917.00 |
EC TOTAL (IV) | 186 828.00 | 125 220.00 | | 186 828.00 |
EE Grand total (I to V) | 1 450 478.00 | 1 416 703.00 | | 1 450 478.00 |
EI Including equity loans | 59 555.00 | | | 59 555.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 386 650.00 | | 386 650.00 | 386 650.00 |
FJ Net sales | 386 650.00 | | 386 650.00 | 386 650.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 255.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 389 911.00 | |
FW Other purchases and external expenses | | | 66 909.00 | |
FX Taxes, duties, and similar payments | | | 5 534.00 | |
FY Salaries and Wages | | | 223 049.00 | |
FZ Social Security Contributions | | | 111 819.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 098.00 | |
GE Other Expenses | | | 11.00 | |
GF Total Operating Expenses (II) | | | 409 420.00 | |
GG - OPERATING RESULT (I - II) | | | -19 509.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 64 534.00 | |
GK Income from other securities and fixed asset receivables | | | 2 218.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 66 751.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 66 751.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 47 243.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 16 377.00 | | |
HB Exceptional income from capital transactions | | 30 000.00 | | |
HD Total exceptional income (VII) | | 46 377.00 | | |
HF Exceptional expenses on capital transactions | | 30 000.00 | | |
HH Total exceptional expenses (VIII) | | 30 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 16 377.00 | | |
HK Income tax | | 2 453.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 456 663.00 | 564 491.00 | | 456 663.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 409 420.00 | 438 347.00 | | 409 420.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 47 243.00 | 126 144.00 | | 47 243.00 |
| |
| 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 | 1 316 264.00 | | 67 383.00 | 1 316 264.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 361 483.00 | |
I4 DECREASES Grand Total | | | 1 383 646.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 22 163.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 22 163.00 | | | 22 163.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 294 101.00 | | 67 383.00 | 1 294 101.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 202.00 | 2 098.00 | | 9 202.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 202.00 | 2 098.00 | | 9 202.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8C Staff and Related Accounts | 37 216.00 | 37 216.00 | | 37 216.00 |
8D Social Security and Other Social Organizations | 70 333.00 | 70 333.00 | | 70 333.00 |
8K Other liabilities (including liabilities related to repo transactions) | 9 917.00 | 9 917.00 | | 9 917.00 |
UL Receivables related to investments | 407 154.00 | 407 154.00 | | 407 154.00 |
UT Other financial assets | 2 000.00 | 2 000.00 | | 2 000.00 |
VB VAT | 1 601.00 | | | 1 601.00 |
VI Group and Associates | 59 555.00 | 59 555.00 | | 59 555.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 851.00 | 2 851.00 | | 2 851.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 157.00 | | | 157.00 |
VS Prepaid expenses | 1 979.00 | | | 1 979.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 412 891.00 | 412 891.00 | | 412 891.00 |
VW VAT | 6 955.00 | 6 955.00 | | 6 955.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 186 828.00 | 186 828.00 | | 186 828.00 |
