| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 44 421.00 | 4 593.00 | 39 828.00 | 44 421.00 |
BH Other financial assets | 100.00 | | 100.00 | 100.00 |
BJ TOTAL (I) | 2 182 681.00 | 4 593.00 | 2 178 088.00 | 2 182 681.00 |
BZ Other receivables | 463 293.00 | | 463 293.00 | 463 293.00 |
CF Cash and cash equivalents | 691 887.00 | | 691 887.00 | 691 887.00 |
CJ TOTAL (II) | 1 155 180.00 | | 1 155 180.00 | 1 155 180.00 |
CO Grand total (0 to V) | 3 337 862.00 | 4 593.00 | 3 333 268.00 | 3 337 862.00 |
CP Shares due in less than one year | 100.00 | | | 100.00 |
CU Other investments | 2 138 160.00 | | 2 138 160.00 | 2 138 160.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | 10 000.00 | | 1 000 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 1 768 169.00 | 2 465 141.00 | | 1 768 169.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 243 198.00 | 293 028.00 | | 243 198.00 |
DL TOTAL (I) | 3 012 367.00 | 2 769 169.00 | | 3 012 367.00 |
DU Loans and Debts from Credit Institutions (3) | 252 669.00 | 388 251.00 | | 252 669.00 |
DV Miscellaneous Loans and Financial Debts (4) | 141.00 | 2 412.00 | | 141.00 |
DX Trade payables and related accounts | 4 091.00 | 4 805.00 | | 4 091.00 |
DY Tax and social security liabilities | 64 001.00 | 71 565.00 | | 64 001.00 |
EC TOTAL (IV) | 320 902.00 | 467 034.00 | | 320 902.00 |
EE Grand total (I to V) | 3 333 268.00 | 3 236 203.00 | | 3 333 268.00 |
EG Accrued income and payables due within one year | 205 484.00 | 214 567.00 | | 205 484.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 240 000.00 | | 240 000.00 | 240 000.00 |
FJ Net sales | 240 000.00 | | 240 000.00 | 240 000.00 |
FQ Other income | | | 210.00 | |
FR Total operating income (I) | | | 240 210.00 | |
FW Other purchases and external expenses | | | 15 444.00 | |
FX Taxes, duties, and similar payments | | | 14 885.00 | |
FY Salaries and Wages | | | 113 500.00 | |
FZ Social Security Contributions | | | 77 125.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 474.00 | |
GF Total Operating Expenses (II) | | | 223 427.00 | |
GG - OPERATING RESULT (I - II) | | | 16 783.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 226 800.00 | |
GL Other interest and similar income | | | 8 099.00 | |
GP Total financial income (V) | | | 234 899.00 | |
GR Interest and similar expenses | | | 3 651.00 | |
GU Total financial expenses (VI) | | | 3 651.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 231 249.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 248 031.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 77 125.00 | 35 752.00 | | 77 125.00 |
HE Exceptional expenses on management operations | | 2 089.00 | | |
HH Total exceptional expenses (VIII) | | 2 089.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -2 089.00 | | |
HK Income tax | 4 833.00 | 21 539.00 | | 4 833.00 |
HL TOTAL REVENUE (I + III + V + VII) | 475 109.00 | 481 714.00 | | 475 109.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 231 911.00 | 188 687.00 | | 231 911.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 243 198.00 | 293 028.00 | | 243 198.00 |
| |
| 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 | 2 182 681.00 | | | 2 182 681.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 138 260.00 | |
I4 DECREASES Grand Total | | | 2 182 681.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 44 421.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 44 421.00 | | | 44 421.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 138 260.00 | | | 2 138 260.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 119.00 | 2 474.00 | | 2 119.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 119.00 | 2 474.00 | | 2 119.00 |
| |
| 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 | 4 091.00 | 4 091.00 | | 4 091.00 |
8D Social Security and Other Social Organizations | 58 157.00 | 58 157.00 | | 58 157.00 |
8E Income Taxes | 4 833.00 | 4 833.00 | | 4 833.00 |
UT Other financial assets | 100.00 | 100.00 | | 100.00 |
VB VAT | 3 245.00 | 3 245.00 | | 3 245.00 |
VC Group and associates | 451 949.00 | 451 949.00 | | 451 949.00 |
VG Loans with a maturity of up to one year at origin | 252 670.00 | 137 252.00 | 115 418.00 | 252 670.00 |
VI Group and Associates | 141.00 | 141.00 | | 141.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 011.00 | 1 011.00 | | 1 011.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8 099.00 | 8 099.00 | | 8 099.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 463 393.00 | 463 393.00 | | 463 393.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 320 902.00 | 205 484.00 | 115 418.00 | 320 902.00 |
