| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 147 503.00 | 37 513.00 | 109 990.00 | 147 503.00 |
AT Other tangible assets | 218 066.00 | 119 198.00 | 98 868.00 | 218 066.00 |
BJ TOTAL (I) | 6 649 589.00 | 156 711.00 | 6 492 878.00 | 6 649 589.00 |
BX Customers and related accounts | 51 691.00 | | 51 691.00 | 51 691.00 |
BZ Other receivables | 795 115.00 | | 795 115.00 | 795 115.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 2 632 558.00 | | 2 632 558.00 | 2 632 558.00 |
CH Prepaid expenses | 4 024.00 | | 4 024.00 | 4 024.00 |
CJ TOTAL (II) | 3 483 388.00 | | 3 483 388.00 | 3 483 388.00 |
CO Grand total (0 to V) | 10 132 977.00 | 156 711.00 | 9 976 266.00 | 10 132 977.00 |
CU Other investments | 6 284 020.00 | | 6 284 020.00 | 6 284 020.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 115 000.00 | 2 115 000.00 | | 2 115 000.00 |
DD Legal reserve (1) | 50 050.00 | 35 250.00 | | 50 050.00 |
DG Other reserves | 7 035 152.00 | 6 755 088.00 | | 7 035 152.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 507 133.00 | 294 864.00 | | 507 133.00 |
DL TOTAL (I) | 9 707 334.00 | 9 200 202.00 | | 9 707 334.00 |
DU Loans and Debts from Credit Institutions (3) | 124 498.00 | 135 026.00 | | 124 498.00 |
DV Miscellaneous Loans and Financial Debts (4) | 91 476.00 | 270 698.00 | | 91 476.00 |
DX Trade payables and related accounts | 2 985.00 | 8 122.00 | | 2 985.00 |
DY Tax and social security liabilities | 49 973.00 | 31 927.00 | | 49 973.00 |
EC TOTAL (IV) | 268 932.00 | 445 774.00 | | 268 932.00 |
EE Grand total (I to V) | 9 976 266.00 | 9 645 975.00 | | 9 976 266.00 |
EG Accrued income and payables due within one year | 113 615.00 | 321 276.00 | | 113 615.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 460 576.00 | |
FJ Net sales | | | 460 576.00 | |
FQ Other income | | | 140.00 | |
FR Total operating income (I) | | | 460 716.00 | |
FW Other purchases and external expenses | | | 26 244.00 | |
FX Taxes, duties, and similar payments | | | 3 973.00 | |
FY Salaries and Wages | | | 315 172.00 | |
FZ Social Security Contributions | | | 4 634.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 40 271.00 | |
GC Operating Expenses - Current Assets: Provisions | | | -5.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 390 300.00 | |
GG - OPERATING RESULT (I - II) | | | 70 416.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 460 800.00 | |
GL Other interest and similar income | | | 13 224.00 | |
GP Total financial income (V) | | | 474 024.00 | |
GR Interest and similar expenses | | | 7 120.00 | |
GT Net expenses on sales of marketable securities | | | 82 318.00 | |
GU Total financial expenses (VI) | | | 7 120.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 466 903.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 537 319.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 432.00 | | | 432.00 |
HB Exceptional income from capital transactions | | 31 500.00 | | |
HD Total exceptional income (VII) | 432.00 | 31 500.00 | | 432.00 |
HE Exceptional expenses on management operations | 62.00 | 52.00 | | 62.00 |
HF Exceptional expenses on capital transactions | | 29 440.00 | | |
HH Total exceptional expenses (VIII) | 62.00 | 29 492.00 | | 62.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 370.00 | 2 008.00 | | 370.00 |
HK Income tax | 30 557.00 | 1 488.00 | | 30 557.00 |
HL TOTAL REVENUE (I + III + V + VII) | 935 172.00 | 832 926.00 | | 935 172.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 428 039.00 | 538 062.00 | | 428 039.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 507 133.00 | 294 864.00 | | 507 133.00 |
| |
| 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 | 6 522 089.00 | | | 6 522 089.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 284 020.00 | |
I4 DECREASES Grand Total | | | 6 649 589.00 | |
IO DECREASES Total including other intangible assets | | | 147 503.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 218 066.00 | |
KD ACQUISITIONS Total including other intangible assets | 147 503.00 | | | 147 503.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 218 066.00 | | | 218 066.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 156 520.00 | | | 6 156 520.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 116 439.00 | 40 271.00 | | 116 439.00 |
PE DEPRECIATION Total including other intangible assets | 29 318.00 | 8 195.00 | | 29 318.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 87 121.00 | 32 077.00 | | 87 121.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 91 476.00 | 91 476.00 | | 91 476.00 |
UX Other trade receivables | 51 691.00 | 51 691.00 | | 51 691.00 |
VH Loans with a maturity of more than one year at origin | 124 498.00 | 10 883.00 | 47 340.00 | 124 498.00 |
VK Loans repaid during the year | 10 527.00 | | | 10 527.00 |
VP Miscellaneous | 795 115.00 | 795 115.00 | | 795 115.00 |
VQ Other Taxes, Duties, and Similar Debts | 49 973.00 | 49 973.00 | | 49 973.00 |
VS Prepaid expenses | 4 024.00 | 4 024.00 | | 4 024.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 850 830.00 | 850 830.00 | | 850 830.00 |
