| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 11 446.00 | 6 469.00 | 4 977.00 | 11 446.00 |
BB Receivables related to investments | 306 500.00 | | 306 500.00 | 306 500.00 |
BJ TOTAL (I) | 11 317 946.00 | 6 469.00 | 11 311 477.00 | 11 317 946.00 |
BX Customers and related accounts | 10 678.00 | | 10 678.00 | 10 678.00 |
BZ Other receivables | 2 159.00 | | 2 159.00 | 2 159.00 |
CD Marketable securities | 21 500.00 | 643.00 | 20 857.00 | 21 500.00 |
CF Cash and cash equivalents | 436 782.00 | | 436 782.00 | 436 782.00 |
CJ TOTAL (II) | 471 119.00 | 643.00 | 470 476.00 | 471 119.00 |
CO Grand total (0 to V) | 11 789 065.00 | 7 112.00 | 11 781 953.00 | 11 789 065.00 |
CU Other investments | 11 000 000.00 | | 11 000 000.00 | 11 000 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 11 000 000.00 | 11 000 000.00 | | 11 000 000.00 |
DD Legal reserve (1) | 4 069.00 | 3 055.00 | | 4 069.00 |
DG Other reserves | 71 445.00 | 52 195.00 | | 71 445.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 669 590.00 | 20 265.00 | | 669 590.00 |
DL TOTAL (I) | 11 745 104.00 | 11 075 514.00 | | 11 745 104.00 |
DX Trade payables and related accounts | 13 285.00 | 39 907.00 | | 13 285.00 |
DY Tax and social security liabilities | 23 538.00 | 16 971.00 | | 23 538.00 |
EA Other liabilities | 25.00 | 22 828.00 | | 25.00 |
EC TOTAL (IV) | 36 848.00 | 79 705.00 | | 36 848.00 |
EE Grand total (I to V) | 11 781 953.00 | 11 155 220.00 | | 11 781 953.00 |
EG Accrued income and payables due within one year | 36 848.00 | 79 705.00 | | 36 848.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 152 898.00 | |
FJ Net sales | | | 152 898.00 | |
FR Total operating income (I) | | | 152 898.00 | |
FW Other purchases and external expenses | | | 16 791.00 | |
FX Taxes, duties, and similar payments | | | 3 193.00 | |
FY Salaries and Wages | | | 92 003.00 | |
FZ Social Security Contributions | | | 37 592.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 862.00 | |
GE Other Expenses | | | 3 001.00 | |
GF Total Operating Expenses (II) | | | 154 441.00 | |
GG - OPERATING RESULT (I - II) | | | -1 543.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 676 506.00 | |
GL Other interest and similar income | | | 661.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 677 167.00 | |
GQ Financial allocations to depreciation and provisions | | | 643.00 | |
GU Total financial expenses (VI) | | | 643.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 676 524.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 674 981.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 185.00 | | | 185.00 |
HD Total exceptional income (VII) | 185.00 | | | 185.00 |
HE Exceptional expenses on management operations | 1 251.00 | | | 1 251.00 |
HH Total exceptional expenses (VIII) | 1 251.00 | | | 1 251.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 067.00 | | | -1 067.00 |
HK Income tax | 4 324.00 | 428.00 | | 4 324.00 |
HL TOTAL REVENUE (I + III + V + VII) | 830 250.00 | 157 297.00 | | 830 250.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 160 659.00 | 137 033.00 | | 160 659.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 669 590.00 | 20 265.00 | | 669 590.00 |
| |
| 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 | 11 005 314.00 | | 312 632.00 | 11 005 314.00 |
I3 DECREASES Total Financial Fixed Assets | | | 11 306 500.00 | |
I4 DECREASES Grand Total | | | 11 317 946.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 11 446.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 314.00 | | 6 132.00 | 5 314.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 000 000.00 | | 306 500.00 | 11 000 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 607.00 | 1 862.00 | | 4 607.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 607.00 | 1 862.00 | | 4 607.00 |
| |
| 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 | 13 285.00 | 13 285.00 | | 13 285.00 |
8K Other liabilities (including liabilities related to repo transactions) | 25.00 | 25.00 | | 25.00 |
UL Receivables related to investments | 306 500.00 | | 306 500.00 | 306 500.00 |
UX Other trade receivables | 10 678.00 | 10 678.00 | | 10 678.00 |
VP Miscellaneous | 2 159.00 | 2 159.00 | | 2 159.00 |
VQ Other Taxes, Duties, and Similar Debts | 23 538.00 | 23 538.00 | | 23 538.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 319 337.00 | 12 837.00 | 306 500.00 | 319 337.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 36 848.00 | 36 848.00 | | 36 848.00 |
