| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 1 072.00 | 1 072.00 | | 1 072.00 |
AP Buildings | | | | |
AT Other tangible assets | 94 727.00 | 94 727.00 | | 94 727.00 |
BB Receivables related to investments | 312 000.00 | | 312 000.00 | 312 000.00 |
BJ TOTAL (I) | 447 753.00 | 95 799.00 | 351 955.00 | 447 753.00 |
BT Goods | | | | |
BX Customers and related accounts | 1 200.00 | | 1 200.00 | 1 200.00 |
BZ Other receivables | 5 685.00 | | 5 685.00 | 5 685.00 |
CD Marketable securities | 5 034.00 | 2 893.00 | 2 141.00 | 5 034.00 |
CF Cash and cash equivalents | 2 398 059.00 | | 2 398 059.00 | 2 398 059.00 |
CJ TOTAL (II) | 2 409 978.00 | 2 893.00 | 2 407 085.00 | 2 409 978.00 |
CO Grand total (0 to V) | 2 857 731.00 | 98 692.00 | 2 759 039.00 | 2 857 731.00 |
CU Other investments | 39 955.00 | | 39 955.00 | 39 955.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 530 000.00 | 530 000.00 | | 530 000.00 |
DD Legal reserve (1) | 53 003.00 | 53 003.00 | | 53 003.00 |
DE Statutory or contractual reserves | 451 494.00 | 451 494.00 | | 451 494.00 |
DF Regulated reserves (1) | 35.00 | 35.00 | | 35.00 |
DG Other reserves | 1 580 340.00 | 2 268 072.00 | | 1 580 340.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 136 848.00 | 19 646.00 | | 136 848.00 |
DL TOTAL (I) | 2 751 721.00 | 3 322 251.00 | | 2 751 721.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 719.00 | 18 561.00 | | 2 719.00 |
DX Trade payables and related accounts | 2 815.00 | 6 030.00 | | 2 815.00 |
DY Tax and social security liabilities | 785.00 | 5 442.00 | | 785.00 |
EB Prepaid income (2) | 1 000.00 | 1 000.00 | | 1 000.00 |
EC TOTAL (IV) | 7 318.00 | 31 033.00 | | 7 318.00 |
EE Grand total (I to V) | 2 759 039.00 | 3 353 283.00 | | 2 759 039.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 104 900.00 | |
FG Production sold - services | | | 12 000.00 | |
FJ Net sales | | | 116 900.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 500.00 | |
FR Total operating income (I) | | | 118 400.00 | |
FS Purchases of goods (including customs duties) | | | 25 500.00 | |
FT Inventory change (goods) | | | 25 000.00 | |
FW Other purchases and external expenses | | | 21 030.00 | |
FX Taxes, duties, and similar payments | | | 2 315.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 228.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 1 500.00 | |
GF Total Operating Expenses (II) | | | 77 573.00 | |
GG - OPERATING RESULT (I - II) | | | 40 827.00 | |
GL Other interest and similar income | | | 29 908.00 | |
GP Total financial income (V) | | | 29 908.00 | |
GQ Financial allocations to depreciation and provisions | | | 375.00 | |
GR Interest and similar expenses | | | 71.00 | |
GU Total financial expenses (VI) | | | 375.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 29 533.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 70 361.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2 190.00 | 5 443.00 | | 2 190.00 |
HB Exceptional income from capital transactions | 137 500.00 | | | 137 500.00 |
HD Total exceptional income (VII) | 139 690.00 | 5 443.00 | | 139 690.00 |
HE Exceptional expenses on management operations | 3.00 | 33 150.00 | | 3.00 |
HF Exceptional expenses on capital transactions | 73 200.00 | | | 73 200.00 |
HH Total exceptional expenses (VIII) | 73 203.00 | 33 150.00 | | 73 203.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 66 488.00 | -27 707.00 | | 66 488.00 |
HL TOTAL REVENUE (I + III + V + VII) | 287 999.00 | 76 354.00 | | 287 999.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 151 150.00 | 56 708.00 | | 151 150.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 136 848.00 | 19 646.00 | | 136 848.00 |
| |
| 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 | 971 781.00 | | | 971 781.00 |
I3 DECREASES Total Financial Fixed Assets | | | 351 955.00 | |
I4 DECREASES Grand Total | | | 447 753.00 | |
IO DECREASES Total including other intangible assets | | | 1 072.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 94 727.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 072.00 | | 80.00 | 1 072.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 520 356.00 | | | 520 356.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 450 353.00 | | | 450 353.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 519 200.00 | 2 228.00 | 425 629.00 | 519 200.00 |
PE DEPRECIATION Total including other intangible assets | 1 072.00 | | | 1 072.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 518 128.00 | 2 228.00 | 425 629.00 | 518 128.00 |
| |
| 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 | 2 500.00 | | | 2 500.00 |
8B Suppliers and Related Accounts | 2 815.00 | 2 815.00 | | 2 815.00 |
8K Other liabilities (including liabilities related to repo transactions) | 219.00 | 219.00 | | 219.00 |
8L Deferred income | 1 000.00 | 1 000.00 | | 1 000.00 |
UL Receivables related to investments | 312 000.00 | | | 312 000.00 |
UX Other trade receivables | 88.00 | | | 88.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 318 885.00 | 6 885.00 | 312 000.00 | 318 885.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 318.00 | 4 818.00 | | 7 318.00 |
