| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 7 985 678.00 | | 7 985 678.00 | 7 985 678.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 106 753.00 | | 106 753.00 | 106 753.00 |
BZ Other receivables | 460 961.00 | | 460 961.00 | 460 961.00 |
CF Cash and cash equivalents | 91 522.00 | | 91 522.00 | 91 522.00 |
CH Prepaid expenses | 1 668.00 | | 1 668.00 | 1 668.00 |
CJ TOTAL (II) | 660 903.00 | | 660 903.00 | 660 903.00 |
CO Grand total (0 to V) | 8 646 582.00 | | 8 646 582.00 | 8 646 582.00 |
CU Other investments | 7 985 678.00 | | 7 985 678.00 | 7 985 678.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 715 100.00 | 3 715 100.00 | | 3 715 100.00 |
DD Legal reserve (1) | 62 561.00 | | | 62 561.00 |
DG Other reserves | 588 668.00 | | | 588 668.00 |
DH Retained earnings | | -313 814.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 470 852.00 | 1 265 043.00 | | 470 852.00 |
DK Regulated provisions | 127 260.00 | 64 849.00 | | 127 260.00 |
DL TOTAL (I) | 4 964 441.00 | 4 731 178.00 | | 4 964 441.00 |
DT Other Bond Issues | | 250 000.00 | | |
DU Loans and Debts from Credit Institutions (3) | 3 145 475.00 | 3 697 321.00 | | 3 145 475.00 |
DV Miscellaneous Loans and Financial Debts (4) | 466 293.00 | 642 106.00 | | 466 293.00 |
DX Trade payables and related accounts | 51 600.00 | 9 619.00 | | 51 600.00 |
DY Tax and social security liabilities | 18 772.00 | 23 759.00 | | 18 772.00 |
EC TOTAL (IV) | 3 682 141.00 | 4 622 805.00 | | 3 682 141.00 |
EE Grand total (I to V) | 8 646 582.00 | 9 353 984.00 | | 8 646 582.00 |
EG Accrued income and payables due within one year | 1 083 389.00 | 1 626 173.00 | | 1 083 389.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 422 294.00 | | 422 294.00 | 422 294.00 |
FJ Net sales | 422 294.00 | | 422 294.00 | 422 294.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 422 297.00 | |
FW Other purchases and external expenses | | | 312 522.00 | |
FX Taxes, duties, and similar payments | | | 1 091.00 | |
GE Other Expenses | | | 50 000.00 | |
GF Total Operating Expenses (II) | | | 363 614.00 | |
GG - OPERATING RESULT (I - II) | | | 58 683.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 500 000.00 | |
GL Other interest and similar income | | | 7 613.00 | |
GP Total financial income (V) | | | 507 613.00 | |
GR Interest and similar expenses | | | 42 385.00 | |
GU Total financial expenses (VI) | | | 42 385.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 465 227.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 523 911.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 50 000.00 | 50 000.00 | | 50 000.00 |
HE Exceptional expenses on management operations | 40.00 | | | 40.00 |
HG Exceptional depreciation and provisions | 62 411.00 | 56 083.00 | | 62 411.00 |
HH Total exceptional expenses (VIII) | 62 451.00 | 56 083.00 | | 62 451.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -62 451.00 | -56 083.00 | | -62 451.00 |
HK Income tax | -9 392.00 | -9 865.00 | | -9 392.00 |
HL TOTAL REVENUE (I + III + V + VII) | 929 909.00 | 1 673 811.00 | | 929 909.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 459 058.00 | 408 768.00 | | 459 058.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 470 852.00 | 1 265 043.00 | | 470 852.00 |
| |
| 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 | 7 985 678.00 | | | 7 985 678.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 985 678.00 | |
I4 DECREASES Grand Total | | | 7 985 678.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 985 678.00 | | | 7 985 678.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 64 849.00 | 62 411.00 | | 64 849.00 |
7C Grand total | 64 849.00 | 62 411.00 | | 64 849.00 |
UJ - Exceptional | | 62 411.00 | | |
| |
| 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 | 51 600.00 | 51 600.00 | | 51 600.00 |
UX Other trade receivables | 106 753.00 | 106 753.00 | | 106 753.00 |
VB VAT | 8 625.00 | 8 625.00 | | 8 625.00 |
VC Group and associates | 391 604.00 | 391 604.00 | | 391 604.00 |
VG Loans with a maturity of up to one year at origin | 14 505.00 | 14 505.00 | | 14 505.00 |
VH Loans with a maturity of more than one year at origin | 3 130 970.00 | 532 218.00 | 2 186 695.00 | 3 130 970.00 |
VI Group and Associates | 466 293.00 | 466 293.00 | | 466 293.00 |
VK Loans repaid during the year | 530 943.00 | | | 530 943.00 |
VM Income taxes | 60 575.00 | 60 575.00 | | 60 575.00 |
VQ Other Taxes, Duties, and Similar Debts | 364.00 | 364.00 | | 364.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 157.00 | 157.00 | | 157.00 |
VS Prepaid expenses | 1 668.00 | 1 668.00 | | 1 668.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 569 382.00 | 569 382.00 | | 569 382.00 |
VW VAT | 18 408.00 | 18 408.00 | | 18 408.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 682 141.00 | 1 083 389.00 | 2 186 695.00 | 3 682 141.00 |
