| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 439.00 | 439.00 | | 439.00 |
AT Other tangible assets | 943.00 | 943.00 | | 943.00 |
BD Other fixed assets | 300 000.00 | | 300 000.00 | 300 000.00 |
BH Other financial assets | 3 600.00 | | 3 600.00 | 3 600.00 |
BJ TOTAL (I) | 2 327 302.00 | 1 382.00 | 2 325 920.00 | 2 327 302.00 |
BV Advances and down payments on orders | 39 500.00 | | 39 500.00 | 39 500.00 |
BZ Other receivables | 830 136.00 | | 830 136.00 | 830 136.00 |
CD Marketable securities | 335 710.00 | | 335 710.00 | 335 710.00 |
CF Cash and cash equivalents | 283 478.00 | | 283 478.00 | 283 478.00 |
CJ TOTAL (II) | 1 488 824.00 | | 1 488 824.00 | 1 488 824.00 |
CO Grand total (0 to V) | 3 816 126.00 | 1 382.00 | 3 814 744.00 | 3 816 126.00 |
CS Evaluated investments - equity method | 2 022 320.00 | | 2 022 320.00 | 2 022 320.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000 000.00 | 2 000 000.00 | | 2 000 000.00 |
DD Legal reserve (1) | 116 734.00 | 112 034.00 | | 116 734.00 |
DE Statutory or contractual reserves | 711 926.00 | 622 638.00 | | 711 926.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 854 831.00 | 93 988.00 | | 854 831.00 |
DK Regulated provisions | 5 436.00 | 4 077.00 | | 5 436.00 |
DL TOTAL (I) | 3 688 927.00 | 2 832 736.00 | | 3 688 927.00 |
DP Provisions for Risks | 20 647.00 | | | 20 647.00 |
DR TOTAL (IV) | 20 647.00 | | | 20 647.00 |
DV Miscellaneous Loans and Financial Debts (4) | 80 450.00 | 172 794.00 | | 80 450.00 |
DX Trade payables and related accounts | 140.00 | 23.00 | | 140.00 |
DY Tax and social security liabilities | 24 581.00 | | | 24 581.00 |
EC TOTAL (IV) | 105 171.00 | 172 817.00 | | 105 171.00 |
EE Grand total (I to V) | 3 814 744.00 | 3 005 553.00 | | 3 814 744.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 135 000.00 | |
FJ Net sales | | | 135 000.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 135 001.00 | |
FW Other purchases and external expenses | | | 32 756.00 | |
FX Taxes, duties, and similar payments | | | 1 038.00 | |
FY Salaries and Wages | | | 7 879.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 230.00 | |
GF Total Operating Expenses (II) | | | 41 903.00 | |
GG - OPERATING RESULT (I - II) | | | 93 097.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 810 000.00 | |
GL Other interest and similar income | | | 3 121.00 | |
GO Net income from sales of marketable securities | | | 991.00 | |
GP Total financial income (V) | | | 814 113.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 814 113.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 907 210.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 1 850.00 | | |
HD Total exceptional income (VII) | | 1 850.00 | | |
HE Exceptional expenses on management operations | 750.00 | 6 142.00 | | 750.00 |
HG Exceptional depreciation and provisions | 22 006.00 | 1 359.00 | | 22 006.00 |
HH Total exceptional expenses (VIII) | 22 756.00 | 7 501.00 | | 22 756.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -22 756.00 | -5 651.00 | | -22 756.00 |
HK Income tax | 29 623.00 | -184.00 | | 29 623.00 |
HL TOTAL REVENUE (I + III + V + VII) | 949 113.00 | 142 536.00 | | 949 113.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 94 282.00 | 48 548.00 | | 94 282.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 854 831.00 | 93 988.00 | | 854 831.00 |
| |
| 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 | 2 327 302.00 | | | 2 327 302.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 325 920.00 | |
I4 DECREASES Grand Total | | | 2 327 302.00 | |
IO DECREASES Total including other intangible assets | | | 439.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 943.00 | |
KD ACQUISITIONS Total including other intangible assets | 439.00 | | | 439.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 943.00 | | | 943.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 325 920.00 | | | 2 325 920.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 152.00 | 230.00 | | 1 152.00 |
PE DEPRECIATION Total including other intangible assets | 439.00 | | | 439.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 713.00 | 230.00 | | 713.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 4 077.00 | 1 359.00 | | 4 077.00 |
7C Grand total | 4 077.00 | 1 359.00 | | 4 077.00 |
UJ - Exceptional | | 1 359.00 | | |
| |
| 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 | 140.00 | 140.00 | | 140.00 |
8K Other liabilities (including liabilities related to repo transactions) | 80 450.00 | 80 450.00 | | 80 450.00 |
UT Other financial assets | 3 600.00 | | | 3 600.00 |
VP Miscellaneous | 830 137.00 | | | 830 137.00 |
VQ Other Taxes, Duties, and Similar Debts | 24 581.00 | 24 581.00 | | 24 581.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 833 737.00 | 830 137.00 | 3 600.00 | 833 737.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 105 171.00 | 105 171.00 | | 105 171.00 |
