| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 920.00 | 323.00 | 3 597.00 | 3 920.00 |
BB Receivables related to investments | 50 000.00 | | 50 000.00 | 50 000.00 |
BJ TOTAL (I) | 624 718.00 | 323.00 | 624 395.00 | 624 718.00 |
BZ Other receivables | 400 171.00 | | 400 171.00 | 400 171.00 |
CD Marketable securities | 1 763 473.00 | | 1 763 473.00 | 1 763 473.00 |
CF Cash and cash equivalents | 214 231.00 | | 214 231.00 | 214 231.00 |
CH Prepaid expenses | 1 668.00 | | 1 668.00 | 1 668.00 |
CJ TOTAL (II) | 2 379 545.00 | | 2 379 545.00 | 2 379 545.00 |
CO Grand total (0 to V) | 3 004 263.00 | 323.00 | 3 003 940.00 | 3 004 263.00 |
CS Evaluated investments - equity method | 570 798.00 | | 570 798.00 | 570 798.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
DB Share, merger, contribution premiums, etc. | 274 756.00 | 274 756.00 | | 274 756.00 |
DD Legal reserve (1) | 100 000.00 | 100 000.00 | | 100 000.00 |
DG Other reserves | 1 238 654.00 | 1 160 489.00 | | 1 238 654.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 107 446.00 | 178 164.00 | | 107 446.00 |
DL TOTAL (I) | 2 720 858.00 | 2 713 411.00 | | 2 720 858.00 |
DU Loans and Debts from Credit Institutions (3) | 268 260.00 | 286 626.00 | | 268 260.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 389.00 | 7 389.00 | | 7 389.00 |
DX Trade payables and related accounts | 1 027.00 | 1 995.00 | | 1 027.00 |
DY Tax and social security liabilities | 6 404.00 | 5 104.00 | | 6 404.00 |
EC TOTAL (IV) | 283 082.00 | 301 116.00 | | 283 082.00 |
EE Grand total (I to V) | 3 003 940.00 | 3 014 527.00 | | 3 003 940.00 |
EG Accrued income and payables due within one year | 33 636.00 | 33 069.00 | | 33 636.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 152 000.00 | |
FJ Net sales | | | 152 000.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 152 002.00 | |
FW Other purchases and external expenses | | | 6 351.00 | |
FX Taxes, duties, and similar payments | | | 585.00 | |
FY Salaries and Wages | | | 96 000.00 | |
FZ Social Security Contributions | | | 51 180.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 323.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 154 440.00 | |
GG - OPERATING RESULT (I - II) | | | -2 438.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 39 900.00 | |
GL Other interest and similar income | | | 51 360.00 | |
GP Total financial income (V) | | | 91 260.00 | |
GR Interest and similar expenses | | | 3 738.00 | |
GU Total financial expenses (VI) | | | 3 738.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 87 522.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 85 084.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 100 000.00 | | | 1 100 000.00 |
HD Total exceptional income (VII) | 1 100 000.00 | | | 1 100 000.00 |
HF Exceptional expenses on capital transactions | 1 073 600.00 | | | 1 073 600.00 |
HH Total exceptional expenses (VIII) | 1 073 600.00 | | | 1 073 600.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 26 400.00 | | | 26 400.00 |
HK Income tax | 4 037.00 | 2 358.00 | | 4 037.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 343 262.00 | 351 245.00 | | 1 343 262.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 235 815.00 | 173 080.00 | | 1 235 815.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 107 447.00 | 178 165.00 | | 107 447.00 |
| |
| 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 | 1 694 398.00 | | 3 921.00 | 1 694 398.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 073 600.00 | 620 798.00 | |
I4 DECREASES Grand Total | | 1 073 600.00 | 624 719.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 921.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 3 921.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 694 398.00 | | | 1 694 398.00 |
| |
| 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 | 1 028.00 | 1 028.00 | | 1 028.00 |
8D Social Security and Other Social Organizations | 2 006.00 | 2 006.00 | | 2 006.00 |
8E Income Taxes | 2 966.00 | 2 966.00 | | 2 966.00 |
VH Loans with a maturity of more than one year at origin | 268 261.00 | 18 815.00 | 76 964.00 | 268 261.00 |
VI Group and Associates | 7 390.00 | 7 390.00 | | 7 390.00 |
VK Loans repaid during the year | 18 351.00 | | | 18 351.00 |
VW VAT | 1 432.00 | 1 432.00 | | 1 432.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 283 082.00 | 33 636.00 | 76 964.00 | 283 082.00 |
