| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | | | 23 408.00 | |
AR Technical installations, industrial equipment and tools | | | | |
BH Other financial assets | | | 300.00 | |
BJ TOTAL (I) | | | 282 816.00 | |
BZ Other receivables | | | 973 672.00 | |
CF Cash and cash equivalents | | | 52 703.00 | |
CJ TOTAL (II) | | | 1 026 374.00 | |
CO Grand total (0 to V) | | | 1 309 191.00 | |
CS Evaluated investments - equity method | | | 259 109.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 53 100.00 | 53 100.00 | | 53 100.00 |
DB Share, merger, contribution premiums, etc. | 348 117.00 | 348 117.00 | | 348 117.00 |
DC Revaluation differences | 1.00 | | | 1.00 |
DD Legal reserve (1) | 5 310.00 | 5 310.00 | | 5 310.00 |
DG Other reserves | 114 053.00 | 5 128.00 | | 114 053.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 331 042.00 | 108 925.00 | | 331 042.00 |
DL TOTAL (I) | 851 622.00 | 520 580.00 | | 851 622.00 |
DV Miscellaneous Loans and Financial Debts (4) | 368 593.00 | 399 531.00 | | 368 593.00 |
DX Trade payables and related accounts | 44 492.00 | 41 617.00 | | 44 492.00 |
DY Tax and social security liabilities | 44 485.00 | 26 442.00 | | 44 485.00 |
EC TOTAL (IV) | 457 569.00 | 467 590.00 | | 457 569.00 |
EE Grand total (I to V) | 1 309 191.00 | 988 170.00 | | 1 309 191.00 |
EI Including equity loans | 368 593.00 | | | 368 593.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 50 000.00 | |
FR Total operating income (I) | | | 50 000.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 8 219.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 348.00 | |
GF Total Operating Expenses (II) | | | 15 568.00 | |
GG - OPERATING RESULT (I - II) | | | 34 432.00 | |
GH Attributed profit or transferred loss (III) | | | 200 718.00 | |
GI Supported loss or transferred profit (IV) | | | 11 861.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 200 000.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 200 000.00 | |
GR Interest and similar expenses | | | 2 500.00 | |
GU Total financial expenses (VI) | | | 2 500.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 197 500.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 420 790.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | -1 605.00 | | |
HH Total exceptional expenses (VIII) | | -1 605.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1 605.00 | | |
HK Income tax | 89 748.00 | 45 262.00 | | 89 748.00 |
HL TOTAL REVENUE (I + III + V + VII) | 450 718.00 | 170 495.00 | | 450 718.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 119 676.00 | 61 570.00 | | 119 676.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 331 042.00 | 108 925.00 | | 331 042.00 |
| |
| 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 | 347 109.00 | | 2 000.00 | 347 109.00 |
I3 DECREASES Total Financial Fixed Assets | | | 259 409.00 | |
I4 DECREASES Grand Total | | | 349 109.00 | |
IO DECREASES Total including other intangible assets | | | 89 700.00 | |
KD ACQUISITIONS Total including other intangible assets | 89 700.00 | | | 89 700.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 257 409.00 | | 2 000.00 | 257 409.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 58 943.00 | 7 348.00 | 66 291.00 | 58 943.00 |
PE DEPRECIATION Total including other intangible assets | 58 943.00 | 7 348.00 | 66 291.00 | 58 943.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 50 000.00 | | 50 000.00 | 50 000.00 |
7C Grand total | 50 000.00 | | 50 000.00 | 50 000.00 |
UG - Financial | | | 50 000.00 | |
| |
| 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 | 44 492.00 | 44 492.00 | | 44 492.00 |
8E Income Taxes | 44 484.00 | 44 484.00 | | 44 484.00 |
UT Other financial assets | 300.00 | | 300.00 | 300.00 |
VC Group and associates | 832 502.00 | 832 502.00 | | 832 502.00 |
VI Group and Associates | 368 593.00 | | 368 593.00 | 368 593.00 |
VQ Other Taxes, Duties, and Similar Debts | 1.00 | 1.00 | | 1.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 141 170.00 | 141 170.00 | | 141 170.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 973 972.00 | 973 672.00 | 300.00 | 973 972.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 457 569.00 | 88 977.00 | 368 593.00 | 457 569.00 |
