| |
| 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 | 19 458.00 | 2 476.00 | 16 982.00 | 19 458.00 |
AT Other tangible assets | 7 012.00 | 4 650.00 | 2 361.00 | 7 012.00 |
BJ TOTAL (I) | 4 040 758.00 | 579 470.00 | 3 461 289.00 | 4 040 758.00 |
BZ Other receivables | 1 883 926.00 | | 1 883 926.00 | 1 883 926.00 |
CF Cash and cash equivalents | 101 686.00 | | 101 686.00 | 101 686.00 |
CJ TOTAL (II) | 1 985 612.00 | | 1 985 612.00 | 1 985 612.00 |
CO Grand total (0 to V) | 6 026 370.00 | 579 470.00 | 5 446 900.00 | 6 026 370.00 |
CU Other investments | 4 014 288.00 | 572 343.00 | 3 441 945.00 | 4 014 288.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 416 400.00 | | | 3 416 400.00 |
DH Retained earnings | -228 560.00 | | | -228 560.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 176 190.00 | | | 176 190.00 |
DL TOTAL (I) | 3 364 030.00 | | | 3 364 030.00 |
DU Loans and Debts from Credit Institutions (3) | 1 842 530.00 | | | 1 842 530.00 |
DV Miscellaneous Loans and Financial Debts (4) | 222 007.00 | | | 222 007.00 |
DX Trade payables and related accounts | 6 469.00 | | | 6 469.00 |
DY Tax and social security liabilities | 11 864.00 | | | 11 864.00 |
EC TOTAL (IV) | 2 082 870.00 | | | 2 082 870.00 |
EE Grand total (I to V) | 5 446 900.00 | | | 5 446 900.00 |
EG Accrued income and payables due within one year | 352 644.00 | | | 352 644.00 |
EI Including equity loans | 222 007.00 | | | 222 007.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 24 000.00 | | 24 000.00 | 24 000.00 |
FJ Net sales | 24 000.00 | | 24 000.00 | 24 000.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 24 003.00 | |
FW Other purchases and external expenses | | | 5 542.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 569.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 10 111.00 | |
GG - OPERATING RESULT (I - II) | | | 13 891.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 174 779.00 | |
GP Total financial income (V) | | | 174 779.00 | |
GR Interest and similar expenses | | | 43 326.00 | |
GU Total financial expenses (VI) | | | 43 326.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 131 453.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 145 344.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 4 000.00 | | | 4 000.00 |
HH Total exceptional expenses (VIII) | 4 000.00 | | | 4 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 000.00 | | | -4 000.00 |
HK Income tax | -34 846.00 | | | -34 846.00 |
HL TOTAL REVENUE (I + III + V + VII) | 198 782.00 | | | 198 782.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 592.00 | | | 22 592.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 176 190.00 | | | 176 190.00 |
| |
| 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 | 4 020 538.00 | | 20 220.00 | 4 020 538.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 014 288.00 | |
I4 DECREASES Grand Total | | | 4 040 758.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 26 470.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 250.00 | | 20 220.00 | 6 250.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 014 288.00 | | | 4 014 288.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 572 343.00 | | | 572 343.00 |
7C Grand total | 572 343.00 | | | 572 343.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 6 469.00 | 6 469.00 | | 6 469.00 |
8E Income Taxes | 10 744.00 | 10 744.00 | | 10 744.00 |
VB VAT | 2 049.00 | 2 049.00 | | 2 049.00 |
VH Loans with a maturity of more than one year at origin | 1 842 530.00 | 112 304.00 | 474 018.00 | 1 842 530.00 |
VI Group and Associates | 222 007.00 | 222 007.00 | | 222 007.00 |
VK Loans repaid during the year | 109 929.00 | | | 109 929.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 881 877.00 | 1 881 877.00 | | 1 881 877.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 883 926.00 | 1 883 926.00 | | 1 883 926.00 |
VW VAT | 1 120.00 | 1 120.00 | | 1 120.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 082 870.00 | 352 644.00 | 474 018.00 | 2 082 870.00 |
