| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 14 485.00 | | 14 485.00 | 14 485.00 |
AT Other tangible assets | 3 490.00 | 2 373.00 | 1 116.00 | 3 490.00 |
BB Receivables related to investments | 3 080.00 | | 3 080.00 | 3 080.00 |
BJ TOTAL (I) | 5 479 089.00 | 2 373.00 | 5 476 715.00 | 5 479 089.00 |
BZ Other receivables | 12 298.00 | | 12 298.00 | 12 298.00 |
CF Cash and cash equivalents | 657 953.00 | | 657 953.00 | 657 953.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 670 251.00 | | 670 251.00 | 670 251.00 |
CO Grand total (0 to V) | 6 149 340.00 | 2 373.00 | 6 146 967.00 | 6 149 340.00 |
CU Other investments | 5 458 034.00 | | 5 458 034.00 | 5 458 034.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 017 990.00 | 1 017 990.00 | | 1 017 990.00 |
DB Share, merger, contribution premiums, etc. | 676 513.00 | 676 513.00 | | 676 513.00 |
DD Legal reserve (1) | 110 393.00 | 110 393.00 | | 110 393.00 |
DG Other reserves | 2 485 846.00 | 2 214 306.00 | | 2 485 846.00 |
DH Retained earnings | 151 861.00 | 151 861.00 | | 151 861.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 121 802.00 | 1 071 540.00 | | 1 121 802.00 |
DL TOTAL (I) | 5 564 405.00 | 5 242 604.00 | | 5 564 405.00 |
DV Miscellaneous Loans and Financial Debts (4) | 502 023.00 | 463 047.00 | | 502 023.00 |
DX Trade payables and related accounts | 2 774.00 | 2 951.00 | | 2 774.00 |
DY Tax and social security liabilities | 7 763.00 | 6 202.00 | | 7 763.00 |
EA Other liabilities | 70 000.00 | | | 70 000.00 |
EC TOTAL (IV) | 582 561.00 | 472 199.00 | | 582 561.00 |
EE Grand total (I to V) | 6 146 967.00 | 5 714 803.00 | | 6 146 967.00 |
EG Accrued income and payables due within one year | 582 561.00 | 472 199.00 | | 582 561.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 541 667.00 | |
FJ Net sales | | | 541 667.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 263.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 542 930.00 | |
FW Other purchases and external expenses | | | 61 971.00 | |
FX Taxes, duties, and similar payments | | | 8 093.00 | |
FY Salaries and Wages | | | 244 500.00 | |
FZ Social Security Contributions | | | 130 472.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 163.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 446 199.00 | |
GG - OPERATING RESULT (I - II) | | | 96 731.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 084 276.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 1 084 276.00 | |
GR Interest and similar expenses | | | 5 914.00 | |
GU Total financial expenses (VI) | | | 5 914.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 078 362.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 175 093.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 540.00 | | |
HH Total exceptional expenses (VIII) | | 540.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -540.00 | | |
HK Income tax | 53 291.00 | 38 940.00 | | 53 291.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 627 206.00 | 1 632 392.00 | | 1 627 206.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 505 405.00 | 560 852.00 | | 505 405.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 121 802.00 | 1 071 540.00 | | 1 121 802.00 |
HP References: Equipment leasing | 17 962.00 | 31 408.00 | | 17 962.00 |
| |
| 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 | 5 512 461.00 | 6 000.00 | | 5 512 461.00 |
I3 DECREASES Total Financial Fixed Assets | | 39 372.00 | 5 461 114.00 | |
I4 DECREASES Grand Total | | 39 372.00 | 5 479 089.00 | |
IO DECREASES Total including other intangible assets | | | 14 485.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 490.00 | |
KD ACQUISITIONS Total including other intangible assets | 14 485.00 | | | 14 485.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 490.00 | | | 3 490.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 494 486.00 | 6 000.00 | | 5 494 486.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 210.00 | 1 163.00 | | 1 210.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 210.00 | 1 163.00 | | 1 210.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 502 023.00 | 502 023.00 | | 502 023.00 |
8B Suppliers and Related Accounts | 2 774.00 | 2 774.00 | | 2 774.00 |
8K Other liabilities (including liabilities related to repo transactions) | 70 000.00 | 70 000.00 | | 70 000.00 |
UL Receivables related to investments | 3 080.00 | | | 3 080.00 |
UT Other financial assets | 12 298.00 | 12 298.00 | | 12 298.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 763.00 | 7 763.00 | | 7 763.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 378.00 | 12 298.00 | 3 080.00 | 15 378.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 582 561.00 | 582 561.00 | | 582 561.00 |
