| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 12 220.00 | 12 220.00 | | 12 220.00 |
AT Other tangible assets | 36 300.00 | 7 918.00 | 28 382.00 | 36 300.00 |
BD Other fixed assets | 230.00 | | 230.00 | 230.00 |
BJ TOTAL (I) | 1 125 741.00 | 20 137.00 | 1 105 603.00 | 1 125 741.00 |
BZ Other receivables | 1 776 653.00 | | 1 776 653.00 | 1 776 653.00 |
CD Marketable securities | 3 965 119.00 | | 3 965 119.00 | 3 965 119.00 |
CF Cash and cash equivalents | 1 693 926.00 | | 1 693 926.00 | 1 693 926.00 |
CH Prepaid expenses | 2 471.00 | | 2 471.00 | 2 471.00 |
CJ TOTAL (II) | 7 438 169.00 | | 7 438 169.00 | 7 438 169.00 |
CO Grand total (0 to V) | 8 563 910.00 | 20 137.00 | 8 543 772.00 | 8 563 910.00 |
CU Other investments | 1 076 991.00 | | 1 076 991.00 | 1 076 991.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 114 000.00 | | | 114 000.00 |
DD Legal reserve (1) | 47 400.00 | | | 47 400.00 |
DG Other reserves | 3 827 396.00 | | | 3 827 396.00 |
DH Retained earnings | 3 356 243.00 | | | 3 356 243.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 79 974.00 | | | 79 974.00 |
DK Regulated provisions | 59 136.00 | | | 59 136.00 |
DL TOTAL (I) | 7 484 149.00 | | | 7 484 149.00 |
DU Loans and Debts from Credit Institutions (3) | 807 068.00 | | | 807 068.00 |
DV Miscellaneous Loans and Financial Debts (4) | 194 832.00 | | | 194 832.00 |
DX Trade payables and related accounts | 8 435.00 | | | 8 435.00 |
DY Tax and social security liabilities | 47 834.00 | | | 47 834.00 |
DZ Fixed asset liabilities and related accounts | 1 350.00 | | | 1 350.00 |
EA Other liabilities | 104.00 | | | 104.00 |
EC TOTAL (IV) | 1 059 623.00 | | | 1 059 623.00 |
EE Grand total (I to V) | 8 543 772.00 | | | 8 543 772.00 |
EG Accrued income and payables due within one year | 789 649.00 | | | 789 649.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 35 771.00 | |
FX Taxes, duties, and similar payments | | | 8 045.00 | |
FY Salaries and Wages | | | 60 745.00 | |
FZ Social Security Contributions | | | 25 660.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 120.00 | |
GE Other Expenses | | | 9.00 | |
GF Total Operating Expenses (II) | | | 137 350.00 | |
GG - OPERATING RESULT (I - II) | | | -137 350.00 | |
GL Other interest and similar income | | | 296 401.00 | |
GO Net income from sales of marketable securities | | | 152.00 | |
GP Total financial income (V) | | | 296 554.00 | |
GR Interest and similar expenses | | | 37 275.00 | |
GU Total financial expenses (VI) | | | 37 275.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 259 278.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 121 929.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 495.00 | | | 495.00 |
HH Total exceptional expenses (VIII) | 495.00 | | | 495.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -495.00 | | | -495.00 |
HK Income tax | 41 460.00 | | | 41 460.00 |
HL TOTAL REVENUE (I + III + V + VII) | 296 554.00 | | | 296 554.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 216 580.00 | | | 216 580.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 79 974.00 | | | 79 974.00 |
| |
| 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 | 922 893.00 | | 202 848.00 | 922 893.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 12 220.00 | | | 12 220.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 077 221.00 | |
I4 DECREASES Grand Total | | | 1 125 741.00 | |
IN DECREASES Start-up, development, or research expenses | | | 12 220.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 36 300.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 36 300.00 | | | 36 300.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 874 373.00 | | 202 848.00 | 874 373.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 13 017.00 | 7 120.00 | | 13 017.00 |
CY DEPRECIATION Start-up, development, or research expenses | 12 220.00 | | | 12 220.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 798.00 | 7 120.00 | | 798.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 59 136.00 | | | 59 136.00 |
7C Grand total | 59 136.00 | | | 59 136.00 |
| |
| 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 | 8 435.00 | 8 435.00 | | 8 435.00 |
8C Staff and Related Accounts | 60.00 | 60.00 | | 60.00 |
8D Social Security and Other Social Organizations | 9 752.00 | 9 752.00 | | 9 752.00 |
8E Income Taxes | 34 588.00 | 34 588.00 | | 34 588.00 |
8J Fixed Asset Liabilities and Related Accounts | 1 350.00 | 1 350.00 | | 1 350.00 |
8K Other liabilities (including liabilities related to repo transactions) | 104.00 | 104.00 | | 104.00 |
VC Group and associates | 1 776 653.00 | | | 1 776 653.00 |
VH Loans with a maturity of more than one year at origin | 807 068.00 | 537 094.00 | 269 974.00 | 807 068.00 |
VI Group and Associates | 194 832.00 | 194 832.00 | | 194 832.00 |
VK Loans repaid during the year | 1 014 661.00 | | | 1 014 661.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 433.00 | 3 433.00 | | 3 433.00 |
VS Prepaid expenses | 2 471.00 | | | 2 471.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 779 124.00 | 1 779 124.00 | | 1 779 124.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 059 623.00 | 789 649.00 | 269 974.00 | 1 059 623.00 |
| |
| 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 | 2.00 | 2.00 | | 2.00 |
