| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 406.00 | 2 406.00 | | 2 406.00 |
AJ Other Intangible Assets | 4 594.00 | 1 986.00 | 2 608.00 | 4 594.00 |
BJ TOTAL (I) | 6 553 272.00 | 4 392.00 | 6 548 880.00 | 6 553 272.00 |
BX Customers and related accounts | 49 110.00 | | 49 110.00 | 49 110.00 |
BZ Other receivables | 608 417.00 | | 608 417.00 | 608 417.00 |
CD Marketable securities | 3 507 722.00 | | 3 507 722.00 | 3 507 722.00 |
CF Cash and cash equivalents | 156 269.00 | | 156 269.00 | 156 269.00 |
CH Prepaid expenses | 1 114.00 | | 1 114.00 | 1 114.00 |
CJ TOTAL (II) | 4 322 633.00 | | 4 322 633.00 | 4 322 633.00 |
CO Grand total (0 to V) | 10 875 905.00 | 4 392.00 | 10 871 513.00 | 10 875 905.00 |
CU Other investments | 6 546 272.00 | | 6 546 272.00 | 6 546 272.00 |
| |
| 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 |
DD Legal reserve (1) | 100 000.00 | 100 000.00 | | 100 000.00 |
DG Other reserves | 5 230 706.00 | 5 353 616.00 | | 5 230 706.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 522 371.00 | 377 090.00 | | 522 371.00 |
DK Regulated provisions | 40 272.00 | 40 272.00 | | 40 272.00 |
DL TOTAL (I) | 6 893 349.00 | 6 870 978.00 | | 6 893 349.00 |
DQ Provisions for Expenses | 402 735.00 | 241 915.00 | | 402 735.00 |
DR TOTAL (IV) | 402 735.00 | 241 915.00 | | 402 735.00 |
DU Loans and Debts from Credit Institutions (3) | 137.00 | 210.00 | | 137.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 135 860.00 | 3 023 981.00 | | 3 135 860.00 |
DX Trade payables and related accounts | 45 028.00 | 47 592.00 | | 45 028.00 |
DY Tax and social security liabilities | 352 758.00 | 448 583.00 | | 352 758.00 |
EA Other liabilities | 41 644.00 | | | 41 644.00 |
EC TOTAL (IV) | 3 575 428.00 | 3 520 365.00 | | 3 575 428.00 |
EE Grand total (I to V) | 10 871 513.00 | 10 633 259.00 | | 10 871 513.00 |
EG Accrued income and payables due within one year | 3 575 428.00 | 3 520 365.00 | | 3 575 428.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 137.00 | 210.00 | | 137.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 1 430 187.00 | |
FJ Net sales | | | 1 430 187.00 | |
FQ Other income | | | 48 584.00 | |
FR Total operating income (I) | | | 1 478 771.00 | |
FW Other purchases and external expenses | | | 241 693.00 | |
FX Taxes, duties, and similar payments | | | 39 581.00 | |
FY Salaries and Wages | | | 761 220.00 | |
FZ Social Security Contributions | | | 343 847.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 230.00 | |
GE Other Expenses | | | 9.00 | |
GF Total Operating Expenses (II) | | | 1 386 580.00 | |
GG - OPERATING RESULT (I - II) | | | 92 191.00 | |
GP Total financial income (V) | | | 683 419.00 | |
GU Total financial expenses (VI) | | | 43 744.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 639 675.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 731 866.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 2 257.00 | | | 2 257.00 |
HH Total exceptional expenses (VIII) | 189 430.00 | 152 313.00 | | 189 430.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -187 173.00 | -152 313.00 | | -187 173.00 |
HK Income tax | 22 321.00 | | | 22 321.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 164 447.00 | 2 100 675.00 | | 2 164 447.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 642 076.00 | 1 723 585.00 | | 1 642 076.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 522 371.00 | 377 090.00 | | 522 371.00 |
| |
| 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 | 6 477 272.00 | | 76 000.00 | 6 477 272.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 406.00 | | | 2 406.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 546 272.00 | |
I4 DECREASES Grand Total | | | 6 553 272.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 406.00 | |
IO DECREASES Total including other intangible assets | | | 4 594.00 | |
KD ACQUISITIONS Total including other intangible assets | 4 594.00 | | | 4 594.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 470 272.00 | | 76 000.00 | 6 470 272.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 162.00 | 230.00 | | 4 162.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 406.00 | | | 2 406.00 |
PE DEPRECIATION Total including other intangible assets | 1 756.00 | 230.00 | | 1 756.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 40 272.00 | | | 40 272.00 |
7C Grand total | 40 272.00 | | | 40 272.00 |
| |
| 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 | 45 028.00 | 45 028.00 | | 45 028.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 177 505.00 | 3 177 505.00 | | 3 177 505.00 |
UX Other trade receivables | 49 110.00 | 49 110.00 | | 49 110.00 |
VG Loans with a maturity of up to one year at origin | 137.00 | 137.00 | | 137.00 |
VP Miscellaneous | 608 417.00 | 608 417.00 | | 608 417.00 |
VQ Other Taxes, Duties, and Similar Debts | 352 758.00 | 352 758.00 | | 352 758.00 |
VS Prepaid expenses | 1 114.00 | 1 114.00 | | 1 114.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 658 642.00 | 658 642.00 | | 658 642.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 575 428.00 | 3 575 428.00 | | 3 575 428.00 |
