| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 5 595 253.00 | | 5 595 253.00 | 5 595 253.00 |
BX Customers and related accounts | 4 113.00 | | 4 113.00 | 4 113.00 |
BZ Other receivables | 615 948.00 | | 615 948.00 | 615 948.00 |
CD Marketable securities | 748 424.00 | | 748 424.00 | 748 424.00 |
CF Cash and cash equivalents | 24 230.00 | | 24 230.00 | 24 230.00 |
CJ TOTAL (II) | 1 392 715.00 | | 1 392 715.00 | 1 392 715.00 |
CO Grand total (0 to V) | 6 987 968.00 | | 6 987 968.00 | 6 987 968.00 |
CU Other investments | 5 595 253.00 | | 5 595 253.00 | 5 595 253.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 700 000.00 | 700 000.00 | | 700 000.00 |
DD Legal reserve (1) | 100 000.00 | 100 000.00 | | 100 000.00 |
DG Other reserves | 4 843 024.00 | 4 370 976.00 | | 4 843 024.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 043 348.00 | 972 058.00 | | 1 043 348.00 |
DK Regulated provisions | 47 595.00 | 47 595.00 | | 47 595.00 |
DL TOTAL (I) | 6 733 968.00 | 6 190 629.00 | | 6 733 968.00 |
DP Provisions for Risks | 3 714.00 | 40 346.00 | | 3 714.00 |
DR TOTAL (IV) | 3 714.00 | 40 346.00 | | 3 714.00 |
DV Miscellaneous Loans and Financial Debts (4) | 245 787.00 | 293 122.00 | | 245 787.00 |
DX Trade payables and related accounts | 4 150.00 | 5 700.00 | | 4 150.00 |
DY Tax and social security liabilities | 349.00 | 27 156.00 | | 349.00 |
EC TOTAL (IV) | 250 286.00 | 325 978.00 | | 250 286.00 |
EE Grand total (I to V) | 6 987 968.00 | 6 556 953.00 | | 6 987 968.00 |
EG Accrued income and payables due within one year | 250 286.00 | 325 978.00 | | 250 286.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 305 000.00 | | 305 000.00 | 305 000.00 |
FJ Net sales | 305 000.00 | | 305 000.00 | 305 000.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 305 002.00 | |
FW Other purchases and external expenses | | | 295 955.00 | |
FX Taxes, duties, and similar payments | | | 1 248.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 297 207.00 | |
GG - OPERATING RESULT (I - II) | | | 7 795.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 014 287.00 | |
GL Other interest and similar income | | | 20 017.00 | |
GM Reversals of provisions and transfers of expenses | | | 36 632.00 | |
GP Total financial income (V) | | | 1 070 936.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 3 904.00 | |
GU Total financial expenses (VI) | | | 3 904.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 067 031.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 074 826.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | | 1 135.00 | | |
HH Total exceptional expenses (VIII) | | 1 135.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1 135.00 | | |
HK Income tax | 31 478.00 | 1 553.00 | | 31 478.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 375 937.00 | 1 327 309.00 | | 1 375 937.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 332 589.00 | 355 251.00 | | 332 589.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 043 348.00 | 972 058.00 | | 1 043 348.00 |
| |
| 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 | 5 595 253.00 | | | 5 595 253.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 595 253.00 | |
I4 DECREASES Grand Total | | | 5 595 253.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 595 253.00 | | | 5 595 253.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 47 595.00 | | | 47 595.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 40 346.00 | | 36 632.00 | 40 346.00 |
7C Grand total | 87 941.00 | | 36 632.00 | 87 941.00 |
UG - Financial | | | 36 632.00 | |
| |
| 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 | 4 150.00 | 4 150.00 | | 4 150.00 |
UX Other trade receivables | 4 113.00 | 4 113.00 | | 4 113.00 |
VC Group and associates | 595 370.00 | 595 370.00 | | 595 370.00 |
VI Group and Associates | 245 787.00 | 245 787.00 | | 245 787.00 |
VM Income taxes | 20 338.00 | 20 338.00 | | 20 338.00 |
VQ Other Taxes, Duties, and Similar Debts | 131.00 | 131.00 | | 131.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 240.00 | 240.00 | | 240.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 620 061.00 | 620 061.00 | | 620 061.00 |
VW VAT | 218.00 | 218.00 | | 218.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 250 286.00 | 250 286.00 | | 250 286.00 |
