| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 926.00 | 1 442.00 | 1 483.00 | 2 926.00 |
BH Other financial assets | 158.00 | | 158.00 | 158.00 |
BJ TOTAL (I) | 542 045.00 | 1 442.00 | 540 602.00 | 542 045.00 |
BX Customers and related accounts | 90 000.00 | | 90 000.00 | 90 000.00 |
BZ Other receivables | 35 947.00 | | 35 947.00 | 35 947.00 |
CD Marketable securities | 1 665 923.00 | 6 613.00 | 1 659 310.00 | 1 665 923.00 |
CF Cash and cash equivalents | 63 406.00 | | 63 406.00 | 63 406.00 |
CJ TOTAL (II) | 1 855 276.00 | 6 613.00 | 1 848 663.00 | 1 855 276.00 |
CO Grand total (0 to V) | 2 397 320.00 | 8 055.00 | 2 389 265.00 | 2 397 320.00 |
CU Other investments | 538 961.00 | | 538 961.00 | 538 961.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 761 364.00 | 761 364.00 | | 761 364.00 |
DD Legal reserve (1) | 74 697.00 | 56 513.00 | | 74 697.00 |
DG Other reserves | 1 207 935.00 | 862 440.00 | | 1 207 935.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 278 049.00 | 363 679.00 | | 278 049.00 |
DL TOTAL (I) | 2 322 045.00 | 2 043 996.00 | | 2 322 045.00 |
DU Loans and Debts from Credit Institutions (3) | 107.00 | | | 107.00 |
DX Trade payables and related accounts | 5 237.00 | 5 654.00 | | 5 237.00 |
DY Tax and social security liabilities | 60 749.00 | 102 188.00 | | 60 749.00 |
EA Other liabilities | 1 127.00 | 1 315.00 | | 1 127.00 |
EC TOTAL (IV) | 67 220.00 | 109 157.00 | | 67 220.00 |
EE Grand total (I to V) | 2 389 265.00 | 2 153 152.00 | | 2 389 265.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 350 000.00 | | 350 000.00 | 350 000.00 |
FJ Net sales | 350 000.00 | | 350 000.00 | 350 000.00 |
FQ Other income | | | 56.00 | |
FR Total operating income (I) | | | 350 056.00 | |
FW Other purchases and external expenses | | | 32 280.00 | |
FX Taxes, duties, and similar payments | | | 417.00 | |
FY Salaries and Wages | | | 189 500.00 | |
FZ Social Security Contributions | | | 91 284.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 467.00 | |
GE Other Expenses | | | 12.00 | |
GF Total Operating Expenses (II) | | | 313 960.00 | |
GG - OPERATING RESULT (I - II) | | | 36 096.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 271 540.00 | |
GL Other interest and similar income | | | 3 260.00 | |
GM Reversals of provisions and transfers of expenses | | | 8 798.00 | |
GO Net income from sales of marketable securities | | | 45 887.00 | |
GP Total financial income (V) | | | 329 485.00 | |
GQ Financial allocations to depreciation and provisions | | | 6 613.00 | |
GT Net expenses on sales of marketable securities | | | 59 259.00 | |
GU Total financial expenses (VI) | | | 65 872.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 263 613.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 299 709.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 261 232.00 | | |
HD Total exceptional income (VII) | | 261 232.00 | | |
HF Exceptional expenses on capital transactions | | 100 820.00 | | |
HH Total exceptional expenses (VIII) | | 100 820.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 160 412.00 | | |
HK Income tax | 21 660.00 | 56 484.00 | | 21 660.00 |
HL TOTAL REVENUE (I + III + V + VII) | 679 541.00 | 808 025.00 | | 679 541.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 401 491.00 | 444 347.00 | | 401 491.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 278 049.00 | 363 679.00 | | 278 049.00 |
| |
| 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 | 542 045.00 | | | 542 045.00 |
I3 DECREASES Total Financial Fixed Assets | | | 539 119.00 | |
I4 DECREASES Grand Total | | | 542 045.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 926.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 926.00 | | | 2 926.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 539 119.00 | | | 539 119.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 975.00 | 467.00 | | 975.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 975.00 | 467.00 | | 975.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 8 798.00 | 6 613.00 | 8 798.00 | 8 798.00 |
7B Total provisions for depreciation | 8 798.00 | 6 613.00 | 8 798.00 | 8 798.00 |
7C Grand total | 8 798.00 | 6 613.00 | 8 798.00 | 8 798.00 |
UG - Financial | | 6 613.00 | 8 798.00 | |
| |
| 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 | 5 237.00 | 5 237.00 | | 5 237.00 |
8C Staff and Related Accounts | 40 000.00 | 40 000.00 | | 40 000.00 |
8D Social Security and Other Social Organizations | 3 552.00 | 3 552.00 | | 3 552.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 127.00 | 1 127.00 | | 1 127.00 |
UT Other financial assets | 158.00 | | | 158.00 |
UX Other trade receivables | 90 000.00 | | | 90 000.00 |
VB VAT | 1 120.00 | | | 1 120.00 |
VG Loans with a maturity of up to one year at origin | 107.00 | 107.00 | | 107.00 |
VM Income taxes | 34 827.00 | | | 34 827.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 126 105.00 | 125 947.00 | 158.00 | 126 105.00 |
VW VAT | 17 197.00 | 17 197.00 | | 17 197.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 67 220.00 | 67 220.00 | | 67 220.00 |
