| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 20 000.00 | | 20 000.00 | 20 000.00 |
BJ TOTAL (I) | 1 539 201.00 | 12 282.00 | 1 526 919.00 | 1 539 201.00 |
BX Customers and related accounts | 51 391.00 | | 51 391.00 | 51 391.00 |
BZ Other receivables | 2 483.00 | | 2 483.00 | 2 483.00 |
CD Marketable securities | 288 781.00 | | 288 781.00 | 288 781.00 |
CF Cash and cash equivalents | 383 604.00 | | 383 604.00 | 383 604.00 |
CH Prepaid expenses | 777.00 | | 777.00 | 777.00 |
CJ TOTAL (II) | 727 036.00 | | 727 036.00 | 727 036.00 |
CO Grand total (0 to V) | 2 266 237.00 | 12 282.00 | 2 253 955.00 | 2 266 237.00 |
CP Shares due in less than one year | 20 000.00 | | | 20 000.00 |
CU Other investments | 1 519 201.00 | 12 282.00 | 1 506 919.00 | 1 519 201.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 000.00 | 80 000.00 | | 80 000.00 |
DB Share, merger, contribution premiums, etc. | 11 391.00 | 11 391.00 | | 11 391.00 |
DD Legal reserve (1) | 8 000.00 | 8 000.00 | | 8 000.00 |
DG Other reserves | 1 698 136.00 | 1 655 910.00 | | 1 698 136.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 313 717.00 | 342 226.00 | | 313 717.00 |
DL TOTAL (I) | 2 111 245.00 | 2 097 527.00 | | 2 111 245.00 |
DU Loans and Debts from Credit Institutions (3) | 7 675.00 | 22 875.00 | | 7 675.00 |
DV Miscellaneous Loans and Financial Debts (4) | 102 266.00 | 127 080.00 | | 102 266.00 |
DX Trade payables and related accounts | 2 730.00 | 2 717.00 | | 2 730.00 |
DY Tax and social security liabilities | 30 040.00 | 69 985.00 | | 30 040.00 |
EC TOTAL (IV) | 142 711.00 | 222 657.00 | | 142 711.00 |
EE Grand total (I to V) | 2 253 955.00 | 2 320 184.00 | | 2 253 955.00 |
EG Accrued income and payables due within one year | 142 711.00 | 214 985.00 | | 142 711.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 214 331.00 | | 214 331.00 | 214 331.00 |
FJ Net sales | 214 331.00 | | 214 331.00 | 214 331.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 214 335.00 | |
FW Other purchases and external expenses | | | 10 605.00 | |
FX Taxes, duties, and similar payments | | | 2 153.00 | |
FY Salaries and Wages | | | 147 044.00 | |
FZ Social Security Contributions | | | 77 854.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 237 662.00 | |
GG - OPERATING RESULT (I - II) | | | -23 327.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 351 513.00 | |
GL Other interest and similar income | | | 396.00 | |
GP Total financial income (V) | | | 351 909.00 | |
GQ Financial allocations to depreciation and provisions | | | 12 282.00 | |
GR Interest and similar expenses | | | 2 467.00 | |
GU Total financial expenses (VI) | | | 14 748.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 337 161.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 313 833.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 14 325.00 | | |
HH Total exceptional expenses (VIII) | | 14 325.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -14 325.00 | | |
HK Income tax | 116.00 | 183.00 | | 116.00 |
HL TOTAL REVENUE (I + III + V + VII) | 566 244.00 | 591 294.00 | | 566 244.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 252 526.00 | 249 068.00 | | 252 526.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 313 717.00 | 342 226.00 | | 313 717.00 |
| |
| 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 | 1 539 201.00 | | | 1 539 201.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 539 201.00 | |
I4 DECREASES Grand Total | | | 1 539 201.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 539 201.00 | | | 1 539 201.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | | 12 282.00 | | |
7C Grand total | | 12 282.00 | | |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 12 282.00 | | |
