| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 50 000.00 | | 50 000.00 | 50 000.00 |
AP Buildings | 241 945.00 | 115 209.00 | 126 736.00 | 241 945.00 |
AT Other tangible assets | 158 247.00 | 152 802.00 | 5 445.00 | 158 247.00 |
BB Receivables related to investments | 18 036 799.00 | | 18 036 799.00 | 18 036 799.00 |
BD Other fixed assets | 1 760 006.00 | 16 000.00 | 1 744 006.00 | 1 760 006.00 |
BJ TOTAL (I) | 20 246 997.00 | 284 011.00 | 19 962 985.00 | 20 246 997.00 |
BZ Other receivables | 4 081 487.00 | | 4 081 487.00 | 4 081 487.00 |
CD Marketable securities | 5 958 928.00 | | 5 958 928.00 | 5 958 928.00 |
CF Cash and cash equivalents | 4 267 166.00 | | 4 267 166.00 | 4 267 166.00 |
CJ TOTAL (II) | 14 307 580.00 | | 14 307 580.00 | 14 307 580.00 |
CO Grand total (0 to V) | 34 554 577.00 | 284 011.00 | 34 270 566.00 | 34 554 577.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 325 000.00 | 2 325 000.00 | | 2 325 000.00 |
DD Legal reserve (1) | 232 500.00 | 232 500.00 | | 232 500.00 |
DF Regulated reserves (1) | 37 960.00 | 37 960.00 | | 37 960.00 |
DH Retained earnings | 26 038 955.00 | 26 837 670.00 | | 26 038 955.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 905 044.00 | 131 286.00 | | 4 905 044.00 |
DL TOTAL (I) | 33 539 459.00 | 29 564 415.00 | | 33 539 459.00 |
DU Loans and Debts from Credit Institutions (3) | 79.00 | 78.00 | | 79.00 |
DV Miscellaneous Loans and Financial Debts (4) | 326 724.00 | 173 267.00 | | 326 724.00 |
DX Trade payables and related accounts | 44 392.00 | 30 320.00 | | 44 392.00 |
DY Tax and social security liabilities | 190 033.00 | 3 653 598.00 | | 190 033.00 |
DZ Fixed asset liabilities and related accounts | 136 567.00 | 29 700.00 | | 136 567.00 |
EA Other liabilities | 33 312.00 | 32 717.00 | | 33 312.00 |
EC TOTAL (IV) | 731 107.00 | 3 919 680.00 | | 731 107.00 |
EE Grand total (I to V) | 34 270 566.00 | 33 484 096.00 | | 34 270 566.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FJ Net sales | 408 899.00 | | 408 899.00 | 408 899.00 |
FQ Other income | | | 52 346.00 | |
FR Total operating income (I) | | | 461 245.00 | |
FW Other purchases and external expenses | | | 296 054.00 | |
FX Taxes, duties, and similar payments | | | 33 776.00 | |
FY Salaries and Wages | | | 329 817.00 | |
FZ Social Security Contributions | | | 205 524.00 | |
GE Other Expenses | | | 28 586.00 | |
GF Total Operating Expenses (II) | | | 909 269.00 | |
GG - OPERATING RESULT (I - II) | | | -448 024.00 | |
GP Total financial income (V) | | | 5 654 972.00 | |
GU Total financial expenses (VI) | | | 16 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 638 972.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 190 948.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 256 466.00 | 1 069.00 | | 256 466.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -256 466.00 | -1 069.00 | | -256 466.00 |
HK Income tax | 29 438.00 | -93 754.00 | | 29 438.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 116 217.00 | 1 047 990.00 | | 6 116 217.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 211 173.00 | 916 705.00 | | 1 211 173.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 905 044.00 | 131 286.00 | | 4 905 044.00 |
| |
| 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 | 19 751 997.00 | | 500 000.00 | 19 751 997.00 |
I3 DECREASES Total Financial Fixed Assets | | 5 000.00 | 19 796 805.00 | |
I4 DECREASES Grand Total | | 5 000.00 | 20 246 997.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 450 192.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 450 192.00 | | | 450 192.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 19 301 805.00 | | 500 000.00 | 19 301 805.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 252 499.00 | 15 512.00 | | 252 499.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 252 499.00 | 15 512.00 | | 252 499.00 |
| |
| 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 | 3 522.00 | 3 522.00 | | 3 522.00 |
8B Suppliers and Related Accounts | 44 392.00 | 44 392.00 | | 44 392.00 |
8J Fixed Asset Liabilities and Related Accounts | 136 567.00 | 136 567.00 | | 136 567.00 |
8K Other liabilities (including liabilities related to repo transactions) | 356 514.00 | 356 514.00 | | 356 514.00 |
VG Loans with a maturity of up to one year at origin | 79.00 | 79.00 | | 79.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 081 486.00 | | | 4 081 486.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 081 486.00 | 4 081 486.00 | | 4 081 486.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 731 107.00 | 731 107.00 | | 731 107.00 |
