| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 218 686.00 | | 218 686.00 | 218 686.00 |
BJ TOTAL (I) | 4 387 680.00 | | 4 387 680.00 | 4 387 680.00 |
BZ Other receivables | 207 348.00 | | 207 348.00 | 207 348.00 |
CD Marketable securities | 820 721.00 | | 820 721.00 | 820 721.00 |
CF Cash and cash equivalents | 15 886.00 | | 15 886.00 | 15 886.00 |
CJ TOTAL (II) | 1 043 955.00 | | 1 043 955.00 | 1 043 955.00 |
CO Grand total (0 to V) | 5 431 635.00 | | 5 431 635.00 | 5 431 635.00 |
CU Other investments | 4 168 994.00 | | 4 168 994.00 | 4 168 994.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 287 740.00 | | | 1 287 740.00 |
DB Share, merger, contribution premiums, etc. | 1 231 274.00 | | | 1 231 274.00 |
DD Legal reserve (1) | 128 774.00 | | | 128 774.00 |
DG Other reserves | 1 873 483.00 | | | 1 873 483.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 506 668.00 | | | 506 668.00 |
DL TOTAL (I) | 5 027 939.00 | | | 5 027 939.00 |
DV Miscellaneous Loans and Financial Debts (4) | 371 482.00 | | | 371 482.00 |
DX Trade payables and related accounts | 8 025.00 | | | 8 025.00 |
DY Tax and social security liabilities | 22 905.00 | | | 22 905.00 |
EA Other liabilities | 1 284.00 | | | 1 284.00 |
EC TOTAL (IV) | 403 696.00 | | | 403 696.00 |
EE Grand total (I to V) | 5 431 635.00 | | | 5 431 635.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 153 942.00 | | 153 942.00 | 153 942.00 |
FJ Net sales | 153 942.00 | | 153 942.00 | 153 942.00 |
FR Total operating income (I) | | | 153 942.00 | |
FW Other purchases and external expenses | | | 7 360.00 | |
FX Taxes, duties, and similar payments | | | 14 334.00 | |
FY Salaries and Wages | | | 84 000.00 | |
FZ Social Security Contributions | | | 47 814.00 | |
GF Total Operating Expenses (II) | | | 153 508.00 | |
GG - OPERATING RESULT (I - II) | | | 435.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 499 994.00 | |
GK Income from other securities and fixed asset receivables | | | 18 679.00 | |
GL Other interest and similar income | | | 8 419.00 | |
GP Total financial income (V) | | | 527 091.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 527 091.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 527 526.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 18.00 | | | 18.00 |
HD Total exceptional income (VII) | 18.00 | | | 18.00 |
HF Exceptional expenses on capital transactions | 4.00 | | | 4.00 |
HH Total exceptional expenses (VIII) | 4.00 | | | 4.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 14.00 | | | 14.00 |
HK Income tax | 20 872.00 | | | 20 872.00 |
HL TOTAL REVENUE (I + III + V + VII) | 681 051.00 | | | 681 051.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 174 383.00 | | | 174 383.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 506 668.00 | | | 506 668.00 |
| |
| 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 | 4 168 994.00 | | 218 686.00 | 4 168 994.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 387 680.00 | |
I4 DECREASES Grand Total | | | 4 387 680.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 168 994.00 | | 218 686.00 | 4 168 994.00 |
| |
| 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 | 8 025.00 | 8 025.00 | | 8 025.00 |
8C Staff and Related Accounts | 5 579.00 | 5 579.00 | | 5 579.00 |
8D Social Security and Other Social Organizations | 12 627.00 | 12 627.00 | | 12 627.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 284.00 | 1 284.00 | | 1 284.00 |
VB VAT | 1 315.00 | | | 1 315.00 |
VC Group and associates | 12 725.00 | | | 12 725.00 |
VI Group and Associates | 371 482.00 | 371 482.00 | | 371 482.00 |
VM Income taxes | 193 186.00 | | | 193 186.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 578.00 | 2 578.00 | | 2 578.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 121.00 | | | 121.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 207 348.00 | 207 348.00 | | 207 348.00 |
VW VAT | 2 121.00 | 2 121.00 | | 2 121.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 403 696.00 | 403 696.00 | | 403 696.00 |
