| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 3 680 973.00 | | 3 680 973.00 | 3 680 973.00 |
BJ TOTAL (I) | 15 411 302.00 | | 15 411 302.00 | 15 411 302.00 |
BX Customers and related accounts | 2 568.00 | | 2 568.00 | 2 568.00 |
BZ Other receivables | 83 604.00 | | 83 604.00 | 83 604.00 |
CD Marketable securities | 149 900.00 | | 149 900.00 | 149 900.00 |
CF Cash and cash equivalents | 483 949.00 | | 483 949.00 | 483 949.00 |
CH Prepaid expenses | 1 381.00 | | 1 381.00 | 1 381.00 |
CJ TOTAL (II) | 721 404.00 | | 721 404.00 | 721 404.00 |
CO Grand total (0 to V) | 16 132 707.00 | | 16 132 707.00 | 16 132 707.00 |
CU Other investments | 11 730 329.00 | | 11 730 329.00 | 11 730 329.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 898 698.00 | | | 898 698.00 |
DD Legal reserve (1) | 89 869.00 | | | 89 869.00 |
DG Other reserves | 5 099 545.00 | | | 5 099 545.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 502 337.00 | | | 502 337.00 |
DL TOTAL (I) | 6 590 450.00 | | | 6 590 450.00 |
DU Loans and Debts from Credit Institutions (3) | 2 596 792.00 | | | 2 596 792.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 763 286.00 | | | 6 763 286.00 |
DX Trade payables and related accounts | 17 108.00 | | | 17 108.00 |
DY Tax and social security liabilities | 165 068.00 | | | 165 068.00 |
EC TOTAL (IV) | 9 542 256.00 | | | 9 542 256.00 |
EE Grand total (I to V) | 16 132 707.00 | | | 16 132 707.00 |
EG Accrued income and payables due within one year | 7 810 263.00 | | | 7 810 263.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 806 500.00 | | 806 500.00 | 806 500.00 |
FJ Net sales | 806 500.00 | | 806 500.00 | 806 500.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 23 702.00 | |
FR Total operating income (I) | | | 830 202.00 | |
FU Purchases of raw materials and other supplies | | | 874.00 | |
FW Other purchases and external expenses | | | 110 141.00 | |
FX Taxes, duties, and similar payments | | | 40 977.00 | |
FY Salaries and Wages | | | 383 333.00 | |
FZ Social Security Contributions | | | 209 920.00 | |
GF Total Operating Expenses (II) | | | 745 247.00 | |
GG - OPERATING RESULT (I - II) | | | 84 955.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 604 273.00 | |
GL Other interest and similar income | | | 41 926.00 | |
GP Total financial income (V) | | | 646 200.00 | |
GR Interest and similar expenses | | | 94 727.00 | |
GU Total financial expenses (VI) | | | 94 727.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 551 472.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 636 428.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 23 702.00 | | | 23 702.00 |
HA Exceptional income from management transactions | 6.00 | | | 6.00 |
HD Total exceptional income (VII) | 6.00 | | | 6.00 |
HE Exceptional expenses on management operations | 2.00 | | | 2.00 |
HH Total exceptional expenses (VIII) | 2.00 | | | 2.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3.00 | | | 3.00 |
HJ Employee participation in company results | 10 251.00 | | | 10 251.00 |
HK Income tax | 123 843.00 | | | 123 843.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 476 409.00 | | | 1 476 409.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 974 071.00 | | | 974 071.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 502 337.00 | | | 502 337.00 |
| |
| 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 | 15 491 913.00 | | 1 610 616.00 | 15 491 913.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 691 226.00 | 15 411 303.00 | |
I4 DECREASES Grand Total | | 1 691 226.00 | 15 411 303.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 15 491 913.00 | | 1 610 616.00 | 15 491 913.00 |
| |
| 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 | 17 109.00 | 17 109.00 | | 17 109.00 |
8D Social Security and Other Social Organizations | 165 069.00 | 165 069.00 | | 165 069.00 |
UL Receivables related to investments | 3 680 973.00 | | 3 680 973.00 | 3 680 973.00 |
UX Other trade receivables | 2 568.00 | 2 568.00 | | 2 568.00 |
VH Loans with a maturity of more than one year at origin | 2 596 793.00 | 864 799.00 | 1 731 994.00 | 2 596 793.00 |
VI Group and Associates | 6 763 287.00 | 6 763 287.00 | | 6 763 287.00 |
VK Loans repaid during the year | 858 551.00 | | | 858 551.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 83 605.00 | 83 605.00 | | 83 605.00 |
VS Prepaid expenses | 1 382.00 | 1 382.00 | | 1 382.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 768 528.00 | 87 554.00 | 3 680 973.00 | 3 768 528.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 542 257.00 | 7 810 263.00 | 1 731 994.00 | 9 542 257.00 |
