| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 200.00 | 200.00 | | 200.00 |
AT Other tangible assets | 4 148.00 | 4 146.00 | 2.00 | 4 148.00 |
AV Fixed assets in progress | 2 000.00 | | 2 000.00 | 2 000.00 |
BB Receivables related to investments | 73 352.00 | | 73 352.00 | 73 352.00 |
BJ TOTAL (I) | 188 517.00 | 4 946.00 | 183 571.00 | 188 517.00 |
BX Customers and related accounts | 34 771.00 | | 34 771.00 | 34 771.00 |
BZ Other receivables | 24 467.00 | | 24 467.00 | 24 467.00 |
CF Cash and cash equivalents | 83 393.00 | | 83 393.00 | 83 393.00 |
CH Prepaid expenses | 533.00 | | 533.00 | 533.00 |
CJ TOTAL (II) | 143 164.00 | | 143 164.00 | 143 164.00 |
CO Grand total (0 to V) | 331 680.00 | 4 946.00 | 326 734.00 | 331 680.00 |
CP Shares due in less than one year | 73 352.00 | | | 73 352.00 |
CU Other investments | 108 817.00 | 600.00 | 108 217.00 | 108 817.00 |
| |
| 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 | 3 277.00 | 3 277.00 | | 3 277.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 125 749.00 | 62 109.00 | | 125 749.00 |
DL TOTAL (I) | 142 226.00 | 78 586.00 | | 142 226.00 |
DU Loans and Debts from Credit Institutions (3) | 21 801.00 | 31 995.00 | | 21 801.00 |
DV Miscellaneous Loans and Financial Debts (4) | 301.00 | 3 987.00 | | 301.00 |
DX Trade payables and related accounts | 2 632.00 | 3 776.00 | | 2 632.00 |
DY Tax and social security liabilities | 140 274.00 | 125 857.00 | | 140 274.00 |
EB Prepaid income (2) | 19 500.00 | 18 000.00 | | 19 500.00 |
EC TOTAL (IV) | 184 509.00 | 183 616.00 | | 184 509.00 |
EE Grand total (I to V) | 326 734.00 | 262 202.00 | | 326 734.00 |
EG Accrued income and payables due within one year | 173 088.00 | 161 838.00 | | 173 088.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 334 428.00 | | 334 428.00 | 334 428.00 |
FJ Net sales | 334 428.00 | | 334 428.00 | 334 428.00 |
FQ Other income | | | 2 180.00 | |
FR Total operating income (I) | | | 336 608.00 | |
FW Other purchases and external expenses | | | 11 814.00 | |
FX Taxes, duties, and similar payments | | | 3 945.00 | |
FY Salaries and Wages | | | 251 711.00 | |
FZ Social Security Contributions | | | 98 841.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 333.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 366 650.00 | |
GG - OPERATING RESULT (I - II) | | | -30 042.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 156 422.00 | |
GP Total financial income (V) | | | 156 422.00 | |
GR Interest and similar expenses | | | 453.00 | |
GU Total financial expenses (VI) | | | 453.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 155 969.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 125 927.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 178.00 | 108.00 | | 178.00 |
HH Total exceptional expenses (VIII) | 178.00 | 108.00 | | 178.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -178.00 | -108.00 | | -178.00 |
HK Income tax | | 14 863.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 493 030.00 | 243 255.00 | | 493 030.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 367 282.00 | 181 146.00 | | 367 282.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 125 749.00 | 62 109.00 | | 125 749.00 |
HP References: Equipment leasing | 3 629.00 | 1 512.00 | | 3 629.00 |
| |
| 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 | 112 175.00 | | 76 342.00 | 112 175.00 |
I3 DECREASES Total Financial Fixed Assets | | | 182 169.00 | |
I4 DECREASES Grand Total | | | 188 517.00 | |
IO DECREASES Total including other intangible assets | | | 200.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 148.00 | |
KD ACQUISITIONS Total including other intangible assets | 200.00 | | | 200.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 148.00 | | 2 000.00 | 4 148.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 107 827.00 | | 74 342.00 | 107 827.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 013.00 | 333.00 | | 4 013.00 |
PE DEPRECIATION Total including other intangible assets | 200.00 | | | 200.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 813.00 | 333.00 | | 3 813.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 600.00 | | | 600.00 |
7C Grand total | 600.00 | | | 600.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 2 632.00 | 2 632.00 | | 2 632.00 |
8C Staff and Related Accounts | 61 035.00 | 61 035.00 | | 61 035.00 |
8D Social Security and Other Social Organizations | 63 542.00 | 63 542.00 | | 63 542.00 |
8L Deferred income | 19 500.00 | 19 500.00 | | 19 500.00 |
UL Receivables related to investments | 73 352.00 | 73 352.00 | | 73 352.00 |
UX Other trade receivables | 34 771.00 | | | 34 771.00 |
VB VAT | 745.00 | | | 745.00 |
VC Group and associates | 10 322.00 | | | 10 322.00 |
VH Loans with a maturity of more than one year at origin | 21 801.00 | 10 381.00 | 11 420.00 | 21 801.00 |
VI Group and Associates | 301.00 | 301.00 | | 301.00 |
VK Loans repaid during the year | 10 183.00 | | | 10 183.00 |
VM Income taxes | 13 400.00 | | | 13 400.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 169.00 | 4 169.00 | | 4 169.00 |
VS Prepaid expenses | 533.00 | | | 533.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 133 123.00 | 133 123.00 | | 133 123.00 |
VW VAT | 11 528.00 | 11 528.00 | | 11 528.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 184 509.00 | 173 088.00 | 11 420.00 | 184 509.00 |
