| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 100 556.00 | | 100 556.00 | 100 556.00 |
BZ Other receivables | 270 602.00 | | 270 602.00 | 270 602.00 |
CD Marketable securities | 190 516.00 | | 190 516.00 | 190 516.00 |
CF Cash and cash equivalents | 79 486.00 | | 79 486.00 | 79 486.00 |
CJ TOTAL (II) | 540 605.00 | | 540 605.00 | 540 605.00 |
CO Grand total (0 to V) | 641 161.00 | | 641 161.00 | 641 161.00 |
CU Other investments | 100 556.00 | | 100 556.00 | 100 556.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 427 850.00 | 387 091.00 | | 427 850.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 66 561.00 | 40 759.00 | | 66 561.00 |
DK Regulated provisions | 1 319.00 | 852.00 | | 1 319.00 |
DL TOTAL (I) | 496 830.00 | 429 802.00 | | 496 830.00 |
DU Loans and Debts from Credit Institutions (3) | 43 056.00 | 51 116.00 | | 43 056.00 |
DW Advances and down payments received on current orders | 96 139.00 | 97 444.00 | | 96 139.00 |
DX Trade payables and related accounts | 3 974.00 | 2 669.00 | | 3 974.00 |
DY Tax and social security liabilities | 964.00 | 489.00 | | 964.00 |
EA Other liabilities | 198.00 | 198.00 | | 198.00 |
EC TOTAL (IV) | 144 331.00 | 151 917.00 | | 144 331.00 |
EE Grand total (I to V) | 641 161.00 | 581 719.00 | | 641 161.00 |
EG Accrued income and payables due within one year | 110 106.00 | 109 593.00 | | 110 106.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 169.00 | |
FX Taxes, duties, and similar payments | | | 46.00 | |
FZ Social Security Contributions | | | | |
GF Total Operating Expenses (II) | | | 3 215.00 | |
GG - OPERATING RESULT (I - II) | | | -3 215.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 64 315.00 | |
GL Other interest and similar income | | | 9 809.00 | |
GP Total financial income (V) | | | 74 124.00 | |
GR Interest and similar expenses | | | 2 917.00 | |
GU Total financial expenses (VI) | | | 2 917.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 71 207.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 67 992.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 467.00 | 467.00 | | 467.00 |
HH Total exceptional expenses (VIII) | 467.00 | 467.00 | | 467.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -467.00 | -467.00 | | -467.00 |
HK Income tax | 964.00 | 489.00 | | 964.00 |
HL TOTAL REVENUE (I + III + V + VII) | 74 124.00 | 50 093.00 | | 74 124.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 563.00 | 9 334.00 | | 7 563.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 66 561.00 | 40 759.00 | | 66 561.00 |
| |
| 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 | 95 556.00 | | 5 000.00 | 95 556.00 |
I3 DECREASES Total Financial Fixed Assets | | | 100 556.00 | |
I4 DECREASES Grand Total | | | 100 556.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 95 556.00 | | 5 000.00 | 95 556.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 852.00 | 467.00 | | 852.00 |
7C Grand total | 852.00 | 467.00 | | 852.00 |
UJ - Exceptional | | 467.00 | | |
| |
| 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 | 3 974.00 | 3 974.00 | | 3 974.00 |
8E Income Taxes | 964.00 | 964.00 | | 964.00 |
8K Other liabilities (including liabilities related to repo transactions) | 198.00 | 198.00 | | 198.00 |
VC Group and associates | 263 121.00 | | | 263 121.00 |
VG Loans with a maturity of up to one year at origin | 732.00 | 732.00 | | 732.00 |
VH Loans with a maturity of more than one year at origin | 42 324.00 | 8 099.00 | 34 225.00 | 42 324.00 |
VI Group and Associates | 96 139.00 | 96 139.00 | | 96 139.00 |
VK Loans repaid during the year | 7 924.00 | | | 7 924.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 482.00 | | | 7 482.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 270 602.00 | 270 602.00 | | 270 602.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 144 331.00 | 110 106.00 | 34 225.00 | 144 331.00 |
