| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 7 184.00 | 1 925.00 | 5 260.00 | 7 184.00 |
BJ TOTAL (I) | 2 502 054.00 | 1 925.00 | 2 500 130.00 | 2 502 054.00 |
BX Customers and related accounts | 68 573.00 | | 68 573.00 | 68 573.00 |
BZ Other receivables | 9 994.00 | | 9 994.00 | 9 994.00 |
CD Marketable securities | 771 133.00 | 3 110.00 | 768 023.00 | 771 133.00 |
CF Cash and cash equivalents | 93 396.00 | | 93 396.00 | 93 396.00 |
CH Prepaid expenses | 4 560.00 | | 4 560.00 | 4 560.00 |
CJ TOTAL (II) | 947 657.00 | 3 110.00 | 944 547.00 | 947 657.00 |
CO Grand total (0 to V) | 3 449 711.00 | 5 035.00 | 3 444 676.00 | 3 449 711.00 |
CS Evaluated investments - equity method | 2 494 870.00 | | 2 494 870.00 | 2 494 870.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 920.00 | 10 920.00 | | 10 920.00 |
DB Share, merger, contribution premiums, etc. | 132 776.00 | 132 776.00 | | 132 776.00 |
DD Legal reserve (1) | 1 092.00 | 1 092.00 | | 1 092.00 |
DG Other reserves | 2 386 417.00 | 2 312 397.00 | | 2 386 417.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 381 646.00 | 374 020.00 | | 381 646.00 |
DL TOTAL (I) | 2 912 852.00 | 2 831 205.00 | | 2 912 852.00 |
DU Loans and Debts from Credit Institutions (3) | | 13.00 | | |
DX Trade payables and related accounts | 2 757.00 | 3 324.00 | | 2 757.00 |
DY Tax and social security liabilities | 30 643.00 | 38 798.00 | | 30 643.00 |
EA Other liabilities | 498 425.00 | 14 310.00 | | 498 425.00 |
EC TOTAL (IV) | 531 824.00 | 56 446.00 | | 531 824.00 |
EE Grand total (I to V) | 3 444 676.00 | 2 887 651.00 | | 3 444 676.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 295 540.00 | |
FJ Net sales | | | 295 540.00 | |
FQ Other income | | | 4 251.00 | |
FR Total operating income (I) | | | 299 791.00 | |
FW Other purchases and external expenses | | | 64 068.00 | |
FX Taxes, duties, and similar payments | | | 7 033.00 | |
FY Salaries and Wages | | | 175 668.00 | |
FZ Social Security Contributions | | | 10 099.00 | |
GB Operating Expenses - Provisions | | | 1 051.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 257 919.00 | |
GG - OPERATING RESULT (I - II) | | | 41 872.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 300.00 | |
GP Total financial income (V) | | | 355 765.00 | |
GU Total financial expenses (VI) | | | 3 110.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 352 655.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 394 527.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HJ Employee participation in company results | 1 300.00 | 1 525.00 | | 1 300.00 |
HK Income tax | 11 580.00 | 12 922.00 | | 11 580.00 |
HL TOTAL REVENUE (I + III + V + VII) | 655 556.00 | 636 654.00 | | 655 556.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 273 909.00 | 262 633.00 | | 273 909.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 381 646.00 | 374 020.00 | | 381 646.00 |
| |
| 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 | 2 022 054.00 | | 480 000.00 | 2 022 054.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 494 870.00 | |
I4 DECREASES Grand Total | | | 2 502 054.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 184.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 184.00 | | | 7 184.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 014 870.00 | | 480 000.00 | 2 014 870.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 874.00 | 1 051.00 | 1 925.00 | 874.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 874.00 | 1 051.00 | 1 925.00 | 874.00 |
| |
| 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 | 2 757.00 | 2 757.00 | | 2 757.00 |
8K Other liabilities (including liabilities related to repo transactions) | 498 425.00 | 498 425.00 | | 498 425.00 |
UX Other trade receivables | 68 573.00 | 68 573.00 | | 68 573.00 |
VP Miscellaneous | 9 994.00 | 9 994.00 | | 9 994.00 |
VQ Other Taxes, Duties, and Similar Debts | 30 643.00 | 30 643.00 | | 30 643.00 |
VS Prepaid expenses | 4 560.00 | 4 560.00 | | 4 560.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 83 127.00 | 83 127.00 | | 83 127.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 531 824.00 | 531 824.00 | | 531 824.00 |
