| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 037.00 | 830.00 | 1 207.00 | 2 037.00 |
BB Receivables related to investments | 1 493.00 | | 1 493.00 | 1 493.00 |
BJ TOTAL (I) | 757 467.00 | 830.00 | 756 637.00 | 757 467.00 |
BX Customers and related accounts | 296 383.00 | | 296 383.00 | 296 383.00 |
BZ Other receivables | 11 972.00 | | 11 972.00 | 11 972.00 |
CF Cash and cash equivalents | 863 973.00 | | 863 973.00 | 863 973.00 |
CJ TOTAL (II) | 1 172 328.00 | | 1 172 328.00 | 1 172 328.00 |
CO Grand total (0 to V) | 1 929 796.00 | 830.00 | 1 928 966.00 | 1 929 796.00 |
CP Shares due in less than one year | 1 493.00 | | | 1 493.00 |
CU Other investments | 753 937.00 | | 753 937.00 | 753 937.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 632 000.00 | | | 632 000.00 |
DD Legal reserve (1) | 40 800.00 | | | 40 800.00 |
DG Other reserves | 143 183.00 | | | 143 183.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 247 691.00 | | | 247 691.00 |
DK Regulated provisions | 6 799.00 | | | 6 799.00 |
DL TOTAL (I) | 1 070 474.00 | | | 1 070 474.00 |
DU Loans and Debts from Credit Institutions (3) | 80 000.00 | | | 80 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 453 011.00 | | | 453 011.00 |
DX Trade payables and related accounts | 36 813.00 | | | 36 813.00 |
DY Tax and social security liabilities | 288 668.00 | | | 288 668.00 |
EC TOTAL (IV) | 858 492.00 | | | 858 492.00 |
EE Grand total (I to V) | 1 928 966.00 | | | 1 928 966.00 |
EG Accrued income and payables due within one year | 858 492.00 | | | 858 492.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 596 800.00 | | 596 800.00 | 596 800.00 |
FJ Net sales | 596 800.00 | | 596 800.00 | 596 800.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 76 386.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 673 187.00 | |
FW Other purchases and external expenses | | | 101 582.00 | |
FX Taxes, duties, and similar payments | | | 15 729.00 | |
FY Salaries and Wages | | | 403 540.00 | |
FZ Social Security Contributions | | | 105 339.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 679.00 | |
GF Total Operating Expenses (II) | | | 626 871.00 | |
GG - OPERATING RESULT (I - II) | | | 46 316.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 268 193.00 | |
GP Total financial income (V) | | | 268 193.00 | |
GR Interest and similar expenses | | | 7 414.00 | |
GU Total financial expenses (VI) | | | 7 414.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 260 778.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 307 094.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 76 386.00 | | | 76 386.00 |
HG Exceptional depreciation and provisions | 1 700.00 | | | 1 700.00 |
HH Total exceptional expenses (VIII) | 1 700.00 | | | 1 700.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 700.00 | | | -1 700.00 |
HJ Employee participation in company results | 58 224.00 | | | 58 224.00 |
HK Income tax | -521.00 | | | -521.00 |
HL TOTAL REVENUE (I + III + V + VII) | 941 380.00 | | | 941 380.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 693 689.00 | | | 693 689.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 247 691.00 | | | 247 691.00 |
| |
| 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 | 1 236 653.00 | | | 1 236 653.00 |
I3 DECREASES Total Financial Fixed Assets | | | 755 431.00 | |
I4 DECREASES Grand Total | | | 757 468.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 037.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 037.00 | | | 2 037.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 234 616.00 | | | 1 234 616.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 151.00 | 679.00 | | 151.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 151.00 | 679.00 | | 151.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 5 100.00 | 1 700.00 | | 5 100.00 |
7C Grand total | 5 100.00 | 1 700.00 | | 5 100.00 |
UJ - Exceptional | | 1 700.00 | | |
| |
| 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 | 36 813.00 | 36 813.00 | | 36 813.00 |
8K Other liabilities (including liabilities related to repo transactions) | 453 011.00 | 453 011.00 | | 453 011.00 |
UL Receivables related to investments | 1 493.00 | 1 493.00 | | 1 493.00 |
UX Other trade receivables | 296 383.00 | | | 296 383.00 |
VH Loans with a maturity of more than one year at origin | 80 000.00 | 80 000.00 | | 80 000.00 |
VJ Loans taken out during the year | 80 000.00 | | | 80 000.00 |
VK Loans repaid during the year | 120 000.00 | | | 120 000.00 |
VP Miscellaneous | 11 972.00 | | | 11 972.00 |
VQ Other Taxes, Duties, and Similar Debts | 288 668.00 | 288 668.00 | | 288 668.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 309 849.00 | 309 849.00 | | 309 849.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 858 492.00 | 858 493.00 | | 858 492.00 |
