| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 439.00 | 1 439.00 | | 1 439.00 |
AR Technical installations, industrial equipment and tools | | 304.00 | -304.00 | |
AT Other tangible assets | 2 244.00 | 1 506.00 | 737.00 | 2 244.00 |
BB Receivables related to investments | 162 225.00 | | 162 225.00 | 162 225.00 |
BJ TOTAL (I) | 694 518.00 | 3 250.00 | 691 268.00 | 694 518.00 |
BX Customers and related accounts | 18 516.00 | | 18 516.00 | 18 516.00 |
BZ Other receivables | 2 746.00 | | 2 746.00 | 2 746.00 |
CF Cash and cash equivalents | 11 112.00 | | 11 112.00 | 11 112.00 |
CJ TOTAL (II) | 32 375.00 | | 32 375.00 | 32 375.00 |
CO Grand total (0 to V) | 726 892.00 | 3 250.00 | 723 642.00 | 726 892.00 |
CP Shares due in less than one year | 162 225.00 | | | 162 225.00 |
CU Other investments | 528 610.00 | | 528 610.00 | 528 610.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 616 985.00 | 618 143.00 | | 616 985.00 |
DH Retained earnings | | -11 329.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 46 693.00 | 20 171.00 | | 46 693.00 |
DL TOTAL (I) | 674 678.00 | 637 985.00 | | 674 678.00 |
DV Miscellaneous Loans and Financial Debts (4) | 44 251.00 | 34 032.00 | | 44 251.00 |
DX Trade payables and related accounts | 1 170.00 | 2 747.00 | | 1 170.00 |
DY Tax and social security liabilities | 3 543.00 | 3 205.00 | | 3 543.00 |
EC TOTAL (IV) | 48 964.00 | 39 984.00 | | 48 964.00 |
EE Grand total (I to V) | 723 642.00 | 677 969.00 | | 723 642.00 |
EG Accrued income and payables due within one year | 48 964.00 | 39 984.00 | | 48 964.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 28 846.00 | | 28 846.00 | 28 846.00 |
FJ Net sales | 28 846.00 | | 28 846.00 | 28 846.00 |
FQ Other income | | | 48.00 | |
FR Total operating income (I) | | | 28 894.00 | |
FW Other purchases and external expenses | | | 14 314.00 | |
FX Taxes, duties, and similar payments | | | 259.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | 1 612.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 147.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 16 333.00 | |
GG - OPERATING RESULT (I - II) | | | 12 561.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 35 310.00 | |
GL Other interest and similar income | | | 1 348.00 | |
GP Total financial income (V) | | | 36 658.00 | |
GR Interest and similar expenses | | | 205.00 | |
GU Total financial expenses (VI) | | | 205.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 36 453.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 49 014.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 612.00 | 1 588.00 | | 1 612.00 |
HF Exceptional expenses on capital transactions | 1.00 | | | 1.00 |
HH Total exceptional expenses (VIII) | 1.00 | | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1.00 | | | -1.00 |
HK Income tax | 2 320.00 | 2 921.00 | | 2 320.00 |
HL TOTAL REVENUE (I + III + V + VII) | 65 552.00 | 44 636.00 | | 65 552.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 859.00 | 24 465.00 | | 18 859.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 46 693.00 | 20 171.00 | | 46 693.00 |
| |
| 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 | 660 538.00 | | 73 896.00 | 660 538.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 439.00 | | | 1 439.00 |
I3 DECREASES Total Financial Fixed Assets | | 39 916.00 | 690 835.00 | |
I4 DECREASES Grand Total | | 39 916.00 | 694 518.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 439.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 244.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 244.00 | | | 2 244.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 656 855.00 | | 73 896.00 | 656 855.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 103.00 | 147.00 | | 3 103.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 439.00 | | | 1 439.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 663.00 | 147.00 | | 1 663.00 |
| |
| 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 | 1 170.00 | 1 170.00 | | 1 170.00 |
8E Income Taxes | 2 320.00 | 2 320.00 | | 2 320.00 |
UL Receivables related to investments | 162 225.00 | 162 225.00 | | 162 225.00 |
UX Other trade receivables | 18 516.00 | | | 18 516.00 |
VB VAT | 107.00 | | | 107.00 |
VC Group and associates | 2 440.00 | | | 2 440.00 |
VI Group and Associates | 44 251.00 | 44 251.00 | | 44 251.00 |
VQ Other Taxes, Duties, and Similar Debts | 195.00 | 195.00 | | 195.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 199.00 | | | 199.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 183 487.00 | 183 487.00 | | 183 487.00 |
VW VAT | 1 028.00 | 1 028.00 | | 1 028.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 48 964.00 | 48 964.00 | | 48 964.00 |
