| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 975 000.00 | 334 931.00 | 640 069.00 | 975 000.00 |
AT Other tangible assets | 1 262.00 | 913.00 | 349.00 | 1 262.00 |
BB Receivables related to investments | 1 711 852.00 | | 1 711 852.00 | 1 711 852.00 |
BJ TOTAL (I) | 6 566 656.00 | 335 844.00 | 6 230 812.00 | 6 566 656.00 |
BX Customers and related accounts | 191 920.00 | | 191 920.00 | 191 920.00 |
BZ Other receivables | 282 772.00 | | 282 772.00 | 282 772.00 |
CF Cash and cash equivalents | 1 122 406.00 | | 1 122 406.00 | 1 122 406.00 |
CH Prepaid expenses | 300.00 | | 300.00 | 300.00 |
CJ TOTAL (II) | 1 597 398.00 | | 1 597 398.00 | 1 597 398.00 |
CO Grand total (0 to V) | 8 164 054.00 | 335 844.00 | 7 828 210.00 | 8 164 054.00 |
CU Other investments | 3 878 542.00 | | 3 878 542.00 | 3 878 542.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 710 000.00 | 3 710 000.00 | | 3 710 000.00 |
DD Legal reserve (1) | 98 230.00 | 68 230.00 | | 98 230.00 |
DG Other reserves | 2 388 830.00 | 1 903 130.00 | | 2 388 830.00 |
DH Retained earnings | 11.00 | 1.00 | | 11.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 880 315.00 | 515 710.00 | | 880 315.00 |
DL TOTAL (I) | 7 077 386.00 | 6 197 071.00 | | 7 077 386.00 |
DU Loans and Debts from Credit Institutions (3) | 28.00 | 37.00 | | 28.00 |
DV Miscellaneous Loans and Financial Debts (4) | 651 885.00 | 645 931.00 | | 651 885.00 |
DX Trade payables and related accounts | 8 388.00 | 8 666.00 | | 8 388.00 |
DY Tax and social security liabilities | 90 523.00 | 440 820.00 | | 90 523.00 |
EC TOTAL (IV) | 750 824.00 | 1 095 453.00 | | 750 824.00 |
EE Grand total (I to V) | 7 828 210.00 | 7 292 524.00 | | 7 828 210.00 |
EG Accrued income and payables due within one year | 750 824.00 | 450 355.00 | | 750 824.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 28.00 | 37.00 | | 28.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 250 000.00 | | 250 000.00 | 250 000.00 |
FJ Net sales | 250 000.00 | | 250 000.00 | 250 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 31 925.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 281 931.00 | |
FW Other purchases and external expenses | | | 15 935.00 | |
FX Taxes, duties, and similar payments | | | 41 588.00 | |
FY Salaries and Wages | | | 234 692.00 | |
FZ Social Security Contributions | | | 100 855.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 65 154.00 | |
GE Other Expenses | | | 41.00 | |
GF Total Operating Expenses (II) | | | 458 265.00 | |
GG - OPERATING RESULT (I - II) | | | -176 334.00 | |
GH Attributed profit or transferred loss (III) | | | 50 015.00 | |
GI Supported loss or transferred profit (IV) | | | | |
GJ Financial income from other securities and fixed asset receivables | | | 950 000.00 | |
GL Other interest and similar income | | | 24 797.00 | |
GP Total financial income (V) | | | 974 797.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 974 797.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 848 479.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 23.00 | 1 200.00 | | 23.00 |
HD Total exceptional income (VII) | 23.00 | 1 200.00 | | 23.00 |
HE Exceptional expenses on management operations | 582.00 | 735.00 | | 582.00 |
HH Total exceptional expenses (VIII) | 582.00 | 735.00 | | 582.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -559.00 | 465.00 | | -559.00 |
HK Income tax | -32 396.00 | -51 748.00 | | -32 396.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 306 766.00 | 922 781.00 | | 1 306 766.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 426 451.00 | 407 071.00 | | 426 451.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 880 315.00 | 515 710.00 | | 880 315.00 |
| |
| 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 | 6 397 234.00 | | 169 422.00 | 6 397 234.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 590 394.00 | |
I4 DECREASES Grand Total | | | 6 566 656.00 | |
IO DECREASES Total including other intangible assets | | | 975 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 262.00 | |
KD ACQUISITIONS Total including other intangible assets | 975 000.00 | | | 975 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 262.00 | | | 1 262.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 420 972.00 | | 169 422.00 | 5 420 972.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 270 690.00 | 65 154.00 | | 270 690.00 |
PE DEPRECIATION Total including other intangible assets | 269 931.00 | 65 000.00 | | 269 931.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 759.00 | 154.00 | | 759.00 |
| |
| 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 | 8 388.00 | 8 388.00 | | 8 388.00 |
8K Other liabilities (including liabilities related to repo transactions) | 651 885.00 | 651 885.00 | | 651 885.00 |
UL Receivables related to investments | 1 711 852.00 | | | 1 711 852.00 |
VA Doubtful or disputed receivables | 191 920.00 | | | 191 920.00 |
VG Loans with a maturity of up to one year at origin | 28.00 | 28.00 | | 28.00 |
VK Loans repaid during the year | 832.00 | | | 832.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 282 772.00 | | | 282 772.00 |
VS Prepaid expenses | 300.00 | | | 300.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 186 844.00 | 474 992.00 | 1 711 852.00 | 2 186 844.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 750 824.00 | 750 824.00 | | 750 824.00 |
