| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 6 831.00 | 6 831.00 | | 6 831.00 |
AT Other tangible assets | 43 045.00 | 26 656.00 | 16 389.00 | 43 045.00 |
BB Receivables related to investments | 151 930.00 | | 151 930.00 | 151 930.00 |
BJ TOTAL (I) | 1 027 888.00 | 33 487.00 | 994 401.00 | 1 027 888.00 |
BX Customers and related accounts | 33 700.00 | | 33 700.00 | 33 700.00 |
BZ Other receivables | 15 447.00 | | 15 447.00 | 15 447.00 |
CD Marketable securities | 957 380.00 | | 957 380.00 | 957 380.00 |
CF Cash and cash equivalents | 470 349.00 | | 470 349.00 | 470 349.00 |
CH Prepaid expenses | 3 425.00 | | 3 425.00 | 3 425.00 |
CJ TOTAL (II) | 1 480 300.00 | | 1 480 300.00 | 1 480 300.00 |
CO Grand total (0 to V) | 2 508 188.00 | 33 487.00 | 2 474 701.00 | 2 508 188.00 |
CU Other investments | 826 081.00 | | 826 081.00 | 826 081.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 322 000.00 | | | 322 000.00 |
DD Legal reserve (1) | 32 200.00 | | | 32 200.00 |
DH Retained earnings | 1 927 618.00 | | | 1 927 618.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 134 213.00 | | | 134 213.00 |
DL TOTAL (I) | 2 416 032.00 | | | 2 416 032.00 |
DX Trade payables and related accounts | 9 451.00 | | | 9 451.00 |
DY Tax and social security liabilities | 49 217.00 | | | 49 217.00 |
EC TOTAL (IV) | 58 669.00 | | | 58 669.00 |
EE Grand total (I to V) | 2 474 701.00 | | | 2 474 701.00 |
EG Accrued income and payables due within one year | 58 669.00 | | | 58 669.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 314 474.00 | | 314 474.00 | 314 474.00 |
FJ Net sales | 314 474.00 | | 314 474.00 | 314 474.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 263.00 | |
FQ Other income | | | 4 166.00 | |
FR Total operating income (I) | | | 318 903.00 | |
FW Other purchases and external expenses | | | 49 299.00 | |
FX Taxes, duties, and similar payments | | | 4 620.00 | |
FY Salaries and Wages | | | 149 404.00 | |
FZ Social Security Contributions | | | 97 157.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 616.00 | |
GE Other Expenses | | | 2 230.00 | |
GF Total Operating Expenses (II) | | | 307 327.00 | |
GG - OPERATING RESULT (I - II) | | | 11 576.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 99 343.00 | |
GK Income from other securities and fixed asset receivables | | | 3 475.00 | |
GL Other interest and similar income | | | 30 765.00 | |
GP Total financial income (V) | | | 133 583.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 133 583.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 145 158.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 263.00 | | | 263.00 |
A3 TOTAL ASSETS | 4 166.00 | | | 4 166.00 |
A4 Equity method investments | 2 230.00 | | | 2 230.00 |
HK Income tax | 10 945.00 | | | 10 945.00 |
HL TOTAL REVENUE (I + III + V + VII) | 452 485.00 | | | 452 485.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 318 272.00 | | | 318 272.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 134 213.00 | | | 134 213.00 |
| |
| 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 | 1 040 754.00 | | 5 147.00 | 1 040 754.00 |
I3 DECREASES Total Financial Fixed Assets | | 16 045.00 | 978 011.00 | |
I4 DECREASES Grand Total | | 18 015.00 | 1 027 887.00 | |
IO DECREASES Total including other intangible assets | | | 6 831.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 970.00 | 43 045.00 | |
KD ACQUISITIONS Total including other intangible assets | 6 831.00 | | | 6 831.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 39 867.00 | | 5 147.00 | 39 867.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 994 056.00 | | | 994 056.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 30 840.00 | 4 616.00 | 1 970.00 | 30 840.00 |
PE DEPRECIATION Total including other intangible assets | 6 831.00 | | | 6 831.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 24 009.00 | 4 616.00 | 1 970.00 | 24 009.00 |
| |
| 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 | 9 451.00 | 9 451.00 | | 9 451.00 |
8C Staff and Related Accounts | 8 982.00 | 8 982.00 | | 8 982.00 |
8D Social Security and Other Social Organizations | 27 460.00 | 27 460.00 | | 27 460.00 |
UL Receivables related to investments | 151 930.00 | | | 151 930.00 |
UX Other trade receivables | 33 699.00 | | | 33 699.00 |
UZ Social Security, other social security organizations | 343.00 | | | 343.00 |
VB VAT | 1 471.00 | | | 1 471.00 |
VM Income taxes | 10 149.00 | | | 10 149.00 |
VN Other taxes, similar payments | 3 483.00 | | | 3 483.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 320.00 | 2 320.00 | | 2 320.00 |
VS Prepaid expenses | 3 424.00 | | | 3 424.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 204 501.00 | 69 801.00 | 134 700.00 | 204 501.00 |
VW VAT | 10 453.00 | 10 453.00 | | 10 453.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 58 668.00 | 58 668.00 | | 58 668.00 |
