| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 482.00 | 2 482.00 | | 2 482.00 |
BB Receivables related to investments | 2 305 907.00 | | 2 305 907.00 | 2 305 907.00 |
BJ TOTAL (I) | 12 794 597.00 | 3 740.00 | 12 790 857.00 | 12 794 597.00 |
BX Customers and related accounts | 781 034.00 | | 781 034.00 | 781 034.00 |
BZ Other receivables | 645 503.00 | | 645 503.00 | 645 503.00 |
CD Marketable securities | 6 910 966.00 | | 6 910 966.00 | 6 910 966.00 |
CF Cash and cash equivalents | 9 904 750.00 | | 9 904 750.00 | 9 904 750.00 |
CH Prepaid expenses | -1 381.00 | | -1 381.00 | -1 381.00 |
CJ TOTAL (II) | 18 240 873.00 | | 18 240 873.00 | 18 240 873.00 |
CO Grand total (0 to V) | 31 035 471.00 | 3 740.00 | 31 031 731.00 | 31 035 471.00 |
CU Other investments | 10 484 750.00 | | 10 484 750.00 | 10 484 750.00 |
CX Development or Research and Development Expenses | 1 458.00 | 1 258.00 | 200.00 | 1 458.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 378 024.00 | 376 762.00 | | 378 024.00 |
DB Share, merger, contribution premiums, etc. | 11 426 502.00 | 11 335 247.00 | | 11 426 502.00 |
DD Legal reserve (1) | 37 676.00 | 37 676.00 | | 37 676.00 |
DG Other reserves | 11 031 422.00 | 14 912 605.00 | | 11 031 422.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 965 187.00 | 6 120 261.00 | | 6 965 187.00 |
DL TOTAL (I) | 29 838 810.00 | 32 782 551.00 | | 29 838 810.00 |
DP Provisions for Risks | 63 725.00 | 54 907.00 | | 63 725.00 |
DR TOTAL (IV) | 63 725.00 | 54 907.00 | | 63 725.00 |
DU Loans and Debts from Credit Institutions (3) | 153.00 | 17.00 | | 153.00 |
DV Miscellaneous Loans and Financial Debts (4) | 740 160.00 | | | 740 160.00 |
DX Trade payables and related accounts | 16 114.00 | 11 155.00 | | 16 114.00 |
DY Tax and social security liabilities | 372 768.00 | 392 077.00 | | 372 768.00 |
EA Other liabilities | | 16 567.00 | | |
EB Prepaid income (2) | | 480.00 | | |
EC TOTAL (IV) | 1 129 195.00 | 420 296.00 | | 1 129 195.00 |
EE Grand total (I to V) | 31 031 731.00 | 33 257 754.00 | | 31 031 731.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 357.00 | | 1 357.00 | 1 357.00 |
FJ Net sales | 1 357.00 | | 1 357.00 | 1 357.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 256.00 | |
FQ Other income | | | 2 778 291.00 | |
FR Total operating income (I) | | | 2 779 904.00 | |
FW Other purchases and external expenses | | | 44 999.00 | |
FX Taxes, duties, and similar payments | | | 20 644.00 | |
FY Salaries and Wages | | | 413 796.00 | |
FZ Social Security Contributions | | | 181 952.00 | |
GE Other Expenses | | | 15.00 | |
GF Total Operating Expenses (II) | | | 661 406.00 | |
GG - OPERATING RESULT (I - II) | | | 2 118 498.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 5 500 000.00 | |
GL Other interest and similar income | | | 136 877.00 | |
GP Total financial income (V) | | | 5 636 877.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 636 877.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 755 375.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 76 439.00 | | | 76 439.00 |
HD Total exceptional income (VII) | 76 439.00 | | | 76 439.00 |
HE Exceptional expenses on management operations | -1 227.00 | 16 567.00 | | -1 227.00 |
HG Exceptional depreciation and provisions | 8 818.00 | 16 182.00 | | 8 818.00 |
HH Total exceptional expenses (VIII) | 7 591.00 | 32 749.00 | | 7 591.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 68 848.00 | -32 749.00 | | 68 848.00 |
HK Income tax | 859 037.00 | 848 140.00 | | 859 037.00 |
HL TOTAL REVENUE (I + III + V + VII) | 8 493 220.00 | 7 649 170.00 | | 8 493 220.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 528 033.00 | 1 528 909.00 | | 1 528 033.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 965 187.00 | 6 120 261.00 | | 6 965 187.00 |
| |
| 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 | 13 394 597.00 | | 16 641 189.00 | 13 394 597.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 458.00 | | | 1 458.00 |
I3 DECREASES Total Financial Fixed Assets | | 17 241 189.00 | 12 790 657.00 | |
I4 DECREASES Grand Total | | 17 241 189.00 | 12 794 597.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 458.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 482.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 482.00 | | | 2 482.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 13 390 657.00 | | 16 641 189.00 | 13 390 657.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 740.00 | | | 3 740.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 258.00 | | | 1 258.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 482.00 | | | 2 482.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 54 907.00 | 8 818.00 | | 54 907.00 |
7C Grand total | 54 907.00 | 8 818.00 | | 54 907.00 |
| |
| 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 | 278 304.00 | | 278 304.00 | 278 304.00 |
8B Suppliers and Related Accounts | 16 114.00 | 16 114.00 | | 16 114.00 |
8C Staff and Related Accounts | 65 780.00 | 65 780.00 | | 65 780.00 |
8D Social Security and Other Social Organizations | 48 726.00 | 48 726.00 | | 48 726.00 |
UL Receivables related to investments | 2 305 907.00 | 600 000.00 | | 2 305 907.00 |
UX Other trade receivables | 781 034.00 | | | 781 034.00 |
VB VAT | 3 084.00 | | | 3 084.00 |
VC Group and associates | 84 136.00 | | | 84 136.00 |
VG Loans with a maturity of up to one year at origin | 153.00 | 153.00 | | 153.00 |
VI Group and Associates | 461 856.00 | 461 856.00 | | 461 856.00 |
VM Income taxes | 428 140.00 | | | 428 140.00 |
VN Other taxes, similar payments | 93 721.00 | | | 93 721.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 104.00 | 7 104.00 | | 7 104.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 36 422.00 | | | 36 422.00 |
VS Prepaid expenses | -1 381.00 | | | -1 381.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 731 064.00 | 2 025 157.00 | 1 705 907.00 | 3 731 064.00 |
VW VAT | 251 157.00 | 251 157.00 | | 251 157.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 129 196.00 | 850 892.00 | 278 304.00 | 1 129 196.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 3.00 | | | 3.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
