| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 650.00 | 1 650.00 | | 1 650.00 |
AT Other tangible assets | 23 833.00 | 14 913.00 | 8 920.00 | 23 833.00 |
BB Receivables related to investments | 399 314.00 | | 399 314.00 | 399 314.00 |
BJ TOTAL (I) | 425 777.00 | 16 563.00 | 409 214.00 | 425 777.00 |
BX Customers and related accounts | 106 998.00 | | 106 998.00 | 106 998.00 |
BZ Other receivables | 8 000.00 | | 8 000.00 | 8 000.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 397 754.00 | | 397 754.00 | 397 754.00 |
CH Prepaid expenses | 2 180.00 | | 2 180.00 | 2 180.00 |
CJ TOTAL (II) | 514 931.00 | | 514 931.00 | 514 931.00 |
CO Grand total (0 to V) | 940 708.00 | 16 563.00 | 924 145.00 | 940 708.00 |
CU Other investments | 980.00 | | 980.00 | 980.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 000.00 | 12 000.00 | | 12 000.00 |
DD Legal reserve (1) | 1 200.00 | 1 200.00 | | 1 200.00 |
DG Other reserves | 643 254.00 | 514 871.00 | | 643 254.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 149 867.00 | 128 383.00 | | 149 867.00 |
DL TOTAL (I) | 806 321.00 | 656 454.00 | | 806 321.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 342.00 | 4 183.00 | | 15 342.00 |
DX Trade payables and related accounts | 46 868.00 | 52 380.00 | | 46 868.00 |
DY Tax and social security liabilities | 55 615.00 | 41 221.00 | | 55 615.00 |
EA Other liabilities | | 32 292.00 | | |
EC TOTAL (IV) | 117 824.00 | 130 076.00 | | 117 824.00 |
EE Grand total (I to V) | 924 145.00 | 786 530.00 | | 924 145.00 |
EG Accrued income and payables due within one year | 117 824.00 | 130 076.00 | | 117 824.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 534 100.00 | |
FJ Net sales | | | 534 100.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 930.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 536 032.00 | |
FW Other purchases and external expenses | | | 162 074.00 | |
FX Taxes, duties, and similar payments | | | 3 725.00 | |
FY Salaries and Wages | | | 142 143.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 440.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 311 386.00 | |
GG - OPERATING RESULT (I - II) | | | 224 646.00 | |
GL Other interest and similar income | | | 1 894.00 | |
GO Net income from sales of marketable securities | | | 8 952.00 | |
GP Total financial income (V) | | | 10 846.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 10 846.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 235 492.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 19 431.00 | 107.00 | | 19 431.00 |
HH Total exceptional expenses (VIII) | 19 431.00 | 107.00 | | 19 431.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -19 431.00 | -107.00 | | -19 431.00 |
HK Income tax | 66 194.00 | 56 779.00 | | 66 194.00 |
HL TOTAL REVENUE (I + III + V + VII) | 546 878.00 | 499 130.00 | | 546 878.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 397 011.00 | 370 747.00 | | 397 011.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 149 867.00 | 128 383.00 | | 149 867.00 |
| |
| 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 | 24 601.00 | | | 24 601.00 |
I3 DECREASES Total Financial Fixed Assets | | | 400 294.00 | |
I4 DECREASES Grand Total | | | 425 777.00 | |
IO DECREASES Total including other intangible assets | | | 1 650.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 23 833.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 650.00 | | | 1 650.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 22 951.00 | | | 22 951.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 13 633.00 | 3 440.00 | 510.00 | 13 633.00 |
PE DEPRECIATION Total including other intangible assets | 1 650.00 | | | 1 650.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 983.00 | 3 440.00 | 510.00 | 11 983.00 |
| |
| 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 | 46 868.00 | 46 868.00 | | 46 868.00 |
8K Other liabilities (including liabilities related to repo transactions) | 15 342.00 | 15 342.00 | | 15 342.00 |
UL Receivables related to investments | 399 314.00 | | | 399 314.00 |
VS Prepaid expenses | 2 180.00 | | | 2 180.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 516 492.00 | 117 178.00 | 399 314.00 | 516 492.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 117 824.00 | 117 824.00 | | 117 824.00 |
