| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 42 604.00 | 20 533.00 | 22 071.00 | 42 604.00 |
BB Receivables related to investments | 1 386 725.00 | | 1 386 725.00 | 1 386 725.00 |
BJ TOTAL (I) | 3 025 249.00 | 20 533.00 | 3 004 716.00 | 3 025 249.00 |
BZ Other receivables | 2 597.00 | | 2 597.00 | 2 597.00 |
CF Cash and cash equivalents | 764 987.00 | | 764 987.00 | 764 987.00 |
CH Prepaid expenses | 52 868.00 | | 52 868.00 | 52 868.00 |
CJ TOTAL (II) | 820 452.00 | | 820 452.00 | 820 452.00 |
CO Grand total (0 to V) | 3 845 701.00 | 20 533.00 | 3 825 168.00 | 3 845 701.00 |
CP Shares due in less than one year | 1 256 340.00 | | | 1 256 340.00 |
CU Other investments | 1 595 920.00 | | 1 595 920.00 | 1 595 920.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 400 000.00 | 1 400 000.00 | | 1 400 000.00 |
DD Legal reserve (1) | 140 000.00 | 140 000.00 | | 140 000.00 |
DG Other reserves | 2 020 806.00 | 1 901 763.00 | | 2 020 806.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 120 791.00 | 129 043.00 | | 120 791.00 |
DL TOTAL (I) | 3 681 597.00 | 3 570 806.00 | | 3 681 597.00 |
DU Loans and Debts from Credit Institutions (3) | 2 114.00 | | | 2 114.00 |
DV Miscellaneous Loans and Financial Debts (4) | 57 135.00 | 39 641.00 | | 57 135.00 |
DX Trade payables and related accounts | 9 083.00 | 7 974.00 | | 9 083.00 |
DY Tax and social security liabilities | 75 239.00 | 118 502.00 | | 75 239.00 |
EC TOTAL (IV) | 143 571.00 | 166 117.00 | | 143 571.00 |
EE Grand total (I to V) | 3 825 168.00 | 3 736 923.00 | | 3 825 168.00 |
EG Accrued income and payables due within one year | 143 571.00 | 166 117.00 | | 143 571.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 2 114.00 | | | 2 114.00 |
EI Including equity loans | 57 135.00 | | | 57 135.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 558 525.00 | | 558 525.00 | 558 525.00 |
FJ Net sales | 558 525.00 | | 558 525.00 | 558 525.00 |
FQ Other income | | | 1 492.00 | |
FR Total operating income (I) | | | 560 017.00 | |
FW Other purchases and external expenses | | | 14 988.00 | |
FX Taxes, duties, and similar payments | | | 31 687.00 | |
FY Salaries and Wages | | | 240 000.00 | |
FZ Social Security Contributions | | | 132 486.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 651.00 | |
GF Total Operating Expenses (II) | | | 429 812.00 | |
GG - OPERATING RESULT (I - II) | | | 130 205.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 37 977.00 | |
GL Other interest and similar income | | | 6 268.00 | |
GP Total financial income (V) | | | 44 245.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 44 245.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 174 450.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 86.00 | 17.00 | | 86.00 |
HH Total exceptional expenses (VIII) | 86.00 | 17.00 | | 86.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -86.00 | -17.00 | | -86.00 |
HK Income tax | 53 573.00 | 47 492.00 | | 53 573.00 |
HL TOTAL REVENUE (I + III + V + VII) | 604 262.00 | 596 326.00 | | 604 262.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 483 471.00 | 467 284.00 | | 483 471.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 120 791.00 | 129 043.00 | | 120 791.00 |
| |
| 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 | 2 894 863.00 | | 182 964.00 | 2 894 863.00 |
I3 DECREASES Total Financial Fixed Assets | | 52 579.00 | 2 982 645.00 | |
I4 DECREASES Grand Total | | 52 579.00 | 3 025 249.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 42 604.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 42 604.00 | | | 42 604.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 852 260.00 | | 182 964.00 | 2 852 260.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 882.00 | 10 651.00 | | 9 882.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 882.00 | 10 651.00 | | 9 882.00 |
| |
| 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 | 52 285.00 | 52 285.00 | | 52 285.00 |
8B Suppliers and Related Accounts | 9 083.00 | 9 083.00 | | 9 083.00 |
8D Social Security and Other Social Organizations | 59 255.00 | 59 255.00 | | 59 255.00 |
8E Income Taxes | 6 081.00 | 6 081.00 | | 6 081.00 |
UL Receivables related to investments | 1 386 725.00 | | | 1 386 725.00 |
VB VAT | 2 597.00 | | | 2 597.00 |
VG Loans with a maturity of up to one year at origin | 2 114.00 | 2 114.00 | | 2 114.00 |
VI Group and Associates | 4 850.00 | 4 850.00 | | 4 850.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 335.00 | 1 335.00 | | 1 335.00 |
VS Prepaid expenses | 52 868.00 | | | 52 868.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 442 190.00 | 55 465.00 | 1 386 725.00 | 1 442 190.00 |
VW VAT | 8 568.00 | 8 568.00 | | 8 568.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 143 571.00 | 143 571.00 | | 143 571.00 |
