| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 32 533.00 | | 32 533.00 | 32 533.00 |
BJ TOTAL (I) | 397 533.00 | | 397 533.00 | 397 533.00 |
BX Customers and related accounts | 2 640.00 | | 2 640.00 | 2 640.00 |
BZ Other receivables | 15 085.00 | | 15 085.00 | 15 085.00 |
CD Marketable securities | 1 138 762.00 | | 1 138 762.00 | 1 138 762.00 |
CF Cash and cash equivalents | 6 894.00 | | 6 894.00 | 6 894.00 |
CJ TOTAL (II) | 1 163 381.00 | | 1 163 381.00 | 1 163 381.00 |
CO Grand total (0 to V) | 1 560 914.00 | | 1 560 914.00 | 1 560 914.00 |
CU Other investments | 365 000.00 | | 365 000.00 | 365 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 552 784.00 | 552 784.00 | | 552 784.00 |
DD Legal reserve (1) | 55 278.00 | 55 278.00 | | 55 278.00 |
DG Other reserves | 99 543.00 | 99 543.00 | | 99 543.00 |
DH Retained earnings | 212 518.00 | 257 155.00 | | 212 518.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 415 591.00 | 10 363.00 | | 415 591.00 |
DL TOTAL (I) | 1 335 714.00 | 975 123.00 | | 1 335 714.00 |
DU Loans and Debts from Credit Institutions (3) | 104 383.00 | 122 501.00 | | 104 383.00 |
DV Miscellaneous Loans and Financial Debts (4) | 111 633.00 | 96 673.00 | | 111 633.00 |
DX Trade payables and related accounts | 3 950.00 | 4 850.00 | | 3 950.00 |
DY Tax and social security liabilities | 5 233.00 | 13 689.00 | | 5 233.00 |
EC TOTAL (IV) | 225 200.00 | 237 713.00 | | 225 200.00 |
EE Grand total (I to V) | 1 560 914.00 | 1 212 837.00 | | 1 560 914.00 |
EI Including equity loans | 111 633.00 | | | 111 633.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 26 400.00 | | 26 400.00 | 26 400.00 |
FJ Net sales | 26 400.00 | | 26 400.00 | 26 400.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 264.00 | |
FR Total operating income (I) | | | 26 664.00 | |
FW Other purchases and external expenses | | | 6 636.00 | |
FX Taxes, duties, and similar payments | | | 493.00 | |
FY Salaries and Wages | | | 22 616.00 | |
FZ Social Security Contributions | | | 7 751.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 37 496.00 | |
GG - OPERATING RESULT (I - II) | | | -10 832.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 39 348.00 | |
GL Other interest and similar income | | | 389 167.00 | |
GP Total financial income (V) | | | 428 515.00 | |
GR Interest and similar expenses | | | 2 092.00 | |
GU Total financial expenses (VI) | | | 2 092.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 426 423.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 415 591.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 13 724.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 455 179.00 | 74 888.00 | | 455 179.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 39 588.00 | 64 525.00 | | 39 588.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 415 591.00 | 10 363.00 | | 415 591.00 |
| |
| 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 | 434 782.00 | | | 434 782.00 |
I3 DECREASES Total Financial Fixed Assets | | | 397 533.00 | |
I4 DECREASES Grand Total | | | 397 533.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 434 782.00 | | | 434 782.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 68.00 | 68.00 | | 68.00 |
8B Suppliers and Related Accounts | 3 950.00 | 3 950.00 | | 3 950.00 |
8K Other liabilities (including liabilities related to repo transactions) | 111 565.00 | 111 565.00 | | 111 565.00 |
UL Receivables related to investments | 32 533.00 | | | 32 533.00 |
VH Loans with a maturity of more than one year at origin | 104 383.00 | 18 291.00 | 74 926.00 | 104 383.00 |
VK Loans repaid during the year | 18 118.00 | | | 18 118.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 50 257.00 | 17 725.00 | 32 533.00 | 50 257.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 225 200.00 | 139 108.00 | 74 926.00 | 225 200.00 |
