| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 573.00 | 573.00 | | 573.00 |
AR Technical installations, industrial equipment and tools | 16 826.00 | 1 542.00 | 15 285.00 | 16 826.00 |
AT Other tangible assets | 3 849.00 | 3 849.00 | | 3 849.00 |
BB Receivables related to investments | 715 632.00 | | 715 632.00 | 715 632.00 |
BJ TOTAL (I) | 4 681 880.00 | 5 963.00 | 4 675 916.00 | 4 681 880.00 |
BX Customers and related accounts | 69 716.00 | | 69 716.00 | 69 716.00 |
BZ Other receivables | 2 599.00 | | 2 599.00 | 2 599.00 |
CF Cash and cash equivalents | 1 356.00 | | 1 356.00 | 1 356.00 |
CH Prepaid expenses | 856.00 | | 856.00 | 856.00 |
CJ TOTAL (II) | 74 528.00 | | 74 528.00 | 74 528.00 |
CO Grand total (0 to V) | 4 756 407.00 | 5 963.00 | 4 750 444.00 | 4 756 407.00 |
CU Other investments | 3 945 000.00 | | 3 945 000.00 | 3 945 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 499 700.00 | | | 2 499 700.00 |
DD Legal reserve (1) | 246 027.00 | | | 246 027.00 |
DG Other reserves | 218 202.00 | | | 218 202.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 52 835.00 | | | 52 835.00 |
DL TOTAL (I) | 3 016 763.00 | | | 3 016 763.00 |
DU Loans and Debts from Credit Institutions (3) | 31 069.00 | | | 31 069.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 688 507.00 | | | 1 688 507.00 |
DX Trade payables and related accounts | 6 380.00 | | | 6 380.00 |
DY Tax and social security liabilities | 7 725.00 | | | 7 725.00 |
EC TOTAL (IV) | 1 733 681.00 | | | 1 733 681.00 |
EE Grand total (I to V) | 4 750 444.00 | | | 4 750 444.00 |
EG Accrued income and payables due within one year | 1 733 681.00 | | | 1 733 681.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 31 000.00 | | | 31 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 78 397.00 | | 78 397.00 | 78 397.00 |
FJ Net sales | 78 397.00 | | 78 397.00 | 78 397.00 |
FQ Other income | | | 55.00 | |
FR Total operating income (I) | | | 78 451.00 | |
FW Other purchases and external expenses | | | 13 409.00 | |
FX Taxes, duties, and similar payments | | | 482.00 | |
FY Salaries and Wages | | | 17 994.00 | |
FZ Social Security Contributions | | | 2 081.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 542.00 | |
GE Other Expenses | | | 61.00 | |
GF Total Operating Expenses (II) | | | 35 569.00 | |
GG - OPERATING RESULT (I - II) | | | 42 883.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 11 134.00 | |
GP Total financial income (V) | | | 11 134.00 | |
GR Interest and similar expenses | | | 1 183.00 | |
GU Total financial expenses (VI) | | | 1 183.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 9 952.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 52 835.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 89 586.00 | | | 89 586.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 36 751.00 | | | 36 751.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 52 835.00 | | | 52 835.00 |
| |
| 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 | 4 677 037.00 | | 196 349.00 | 4 677 037.00 |
I3 DECREASES Total Financial Fixed Assets | | 191 506.00 | 4 660 632.00 | |
I4 DECREASES Grand Total | | 191 506.00 | 4 681 880.00 | |
IO DECREASES Total including other intangible assets | | | 573.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 20 675.00 | |
KD ACQUISITIONS Total including other intangible assets | 573.00 | | | 573.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 849.00 | | 16 826.00 | 3 849.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 672 615.00 | | 179 523.00 | 4 672 615.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 422.00 | 1 542.00 | | 4 422.00 |
PE DEPRECIATION Total including other intangible assets | 573.00 | | | 573.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 849.00 | 1 542.00 | | 3 849.00 |
| |
| 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 | 6 380.00 | 6 380.00 | | 6 380.00 |
8D Social Security and Other Social Organizations | 2 275.00 | 2 275.00 | | 2 275.00 |
UL Receivables related to investments | 715 632.00 | | | 715 632.00 |
UX Other trade receivables | 69 716.00 | | | 69 716.00 |
VB VAT | 2 158.00 | | | 2 158.00 |
VH Loans with a maturity of more than one year at origin | 31 069.00 | 31 069.00 | | 31 069.00 |
VI Group and Associates | 1 688 507.00 | 1 688 507.00 | | 1 688 507.00 |
VM Income taxes | 441.00 | | | 441.00 |
VS Prepaid expenses | 856.00 | | | 856.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 788 803.00 | 73 171.00 | 715 632.00 | 788 803.00 |
VW VAT | 5 450.00 | 5 450.00 | | 5 450.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 733 681.00 | 1 733 681.00 | | 1 733 681.00 |
Z1 Receivables representing loaned securities | 1.00 | | | 1.00 |
