| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 36 844.00 | 36 844.00 | | 36 844.00 |
AJ Other Intangible Assets | 240 120.00 | 45 207.00 | 194 913.00 | 240 120.00 |
BJ TOTAL (I) | 13 364 144.00 | 82 050.00 | 13 282 093.00 | 13 364 144.00 |
BX Customers and related accounts | 172 795.00 | | 172 795.00 | 172 795.00 |
BZ Other receivables | 1 195 134.00 | | 1 195 134.00 | 1 195 134.00 |
CF Cash and cash equivalents | 88 914.00 | | 88 914.00 | 88 914.00 |
CJ TOTAL (II) | 1 456 843.00 | | 1 456 843.00 | 1 456 843.00 |
CO Grand total (0 to V) | 14 820 987.00 | 82 050.00 | 14 738 937.00 | 14 820 987.00 |
CU Other investments | 13 087 180.00 | | 13 087 180.00 | 13 087 180.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 11 459 516.00 | 11 459 516.00 | | 11 459 516.00 |
DB Share, merger, contribution premiums, etc. | 1 517 754.00 | 1 517 754.00 | | 1 517 754.00 |
DD Legal reserve (1) | 48 184.00 | 23 200.00 | | 48 184.00 |
DG Other reserves | 31 994.00 | 31 994.00 | | 31 994.00 |
DH Retained earnings | 693 701.00 | 219 028.00 | | 693 701.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 547 438.00 | 499 657.00 | | 547 438.00 |
DL TOTAL (I) | 14 298 587.00 | 13 751 150.00 | | 14 298 587.00 |
DV Miscellaneous Loans and Financial Debts (4) | 302 690.00 | 318 409.00 | | 302 690.00 |
DX Trade payables and related accounts | 10 159.00 | 24 826.00 | | 10 159.00 |
DY Tax and social security liabilities | 127 500.00 | 152 253.00 | | 127 500.00 |
EC TOTAL (IV) | 440 349.00 | 495 488.00 | | 440 349.00 |
EE Grand total (I to V) | 14 738 937.00 | 14 246 637.00 | | 14 738 937.00 |
EG Accrued income and payables due within one year | 440 349.00 | 495 488.00 | | 440 349.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 563 996.00 | | 563 996.00 | 563 996.00 |
FJ Net sales | 563 996.00 | | 563 996.00 | 563 996.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 17.00 | |
FR Total operating income (I) | | | 564 013.00 | |
FW Other purchases and external expenses | | | 52 156.00 | |
FX Taxes, duties, and similar payments | | | 5 001.00 | |
FY Salaries and Wages | | | 251 165.00 | |
FZ Social Security Contributions | | | 119 726.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 15 992.00 | |
GE Other Expenses | | | 53 003.00 | |
GF Total Operating Expenses (II) | | | 497 042.00 | |
GG - OPERATING RESULT (I - II) | | | 66 971.00 | |
GH Attributed profit or transferred loss (III) | | | 363 914.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 240 000.00 | |
GL Other interest and similar income | | | 15 357.00 | |
GP Total financial income (V) | | | 255 357.00 | |
GR Interest and similar expenses | | | 4 287.00 | |
GU Total financial expenses (VI) | | | 4 287.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 251 071.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 681 956.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 11 660.00 | 10 941.00 | | 11 660.00 |
HD Total exceptional income (VII) | 11 660.00 | 10 941.00 | | 11 660.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 11 660.00 | 10 941.00 | | 11 660.00 |
HK Income tax | 146 178.00 | 122 378.00 | | 146 178.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 194 945.00 | 1 125 078.00 | | 1 194 945.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 647 507.00 | 625 421.00 | | 647 507.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 547 438.00 | 499 657.00 | | 547 438.00 |
| |
| 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 | 13 364 144.00 | | | 13 364 144.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 36 844.00 | | | 36 844.00 |
I3 DECREASES Total Financial Fixed Assets | | | 13 087 180.00 | |
I4 DECREASES Grand Total | | | 13 364 144.00 | |
IN DECREASES Start-up, development, or research expenses | | | 36 844.00 | |
IO DECREASES Total including other intangible assets | | | 240 120.00 | |
KD ACQUISITIONS Total including other intangible assets | 240 120.00 | | | 240 120.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 13 087 180.00 | | | 13 087 180.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 66 058.00 | 15 992.00 | | 66 058.00 |
CY DEPRECIATION Start-up, development, or research expenses | 36 844.00 | | | 36 844.00 |
PE DEPRECIATION Total including other intangible assets | 29 215.00 | 15 992.00 | | 29 215.00 |
| |
| 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 | 10 159.00 | 10 159.00 | | 10 159.00 |
8K Other liabilities (including liabilities related to repo transactions) | 302 690.00 | 302 690.00 | | 302 690.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 367 929.00 | 1 367 929.00 | | 1 367 929.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 440 349.00 | 440 349.00 | | 440 349.00 |
