| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 122 661.00 | 83 746.00 | 38 915.00 | 122 661.00 |
AT Other tangible assets | 45 603.00 | 39 210.00 | 6 394.00 | 45 603.00 |
BB Receivables related to investments | 109 390.00 | | 109 390.00 | 109 390.00 |
BH Other financial assets | 47 139.00 | | 47 139.00 | 47 139.00 |
BJ TOTAL (I) | 5 538 627.00 | 122 956.00 | 5 415 671.00 | 5 538 627.00 |
BX Customers and related accounts | 276 360.00 | | 276 360.00 | 276 360.00 |
BZ Other receivables | 24 717.00 | | 24 717.00 | 24 717.00 |
CD Marketable securities | 1 500 000.00 | | 1 500 000.00 | 1 500 000.00 |
CF Cash and cash equivalents | 1 130 527.00 | | 1 130 527.00 | 1 130 527.00 |
CH Prepaid expenses | 4 665.00 | | 4 665.00 | 4 665.00 |
CJ TOTAL (II) | 2 936 268.00 | | 2 936 268.00 | 2 936 268.00 |
CO Grand total (0 to V) | 8 474 895.00 | 122 956.00 | 8 351 939.00 | 8 474 895.00 |
CU Other investments | 5 213 834.00 | | 5 213 834.00 | 5 213 834.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DB Share, merger, contribution premiums, etc. | 907 759.00 | 907 759.00 | | 907 759.00 |
DD Legal reserve (1) | 20 001.00 | 20 001.00 | | 20 001.00 |
DG Other reserves | 6 348 935.00 | 6 331 877.00 | | 6 348 935.00 |
DH Retained earnings | | -364 533.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 432 216.00 | 831 591.00 | | 432 216.00 |
DL TOTAL (I) | 7 908 911.00 | 7 926 695.00 | | 7 908 911.00 |
DU Loans and Debts from Credit Institutions (3) | 104.00 | 91.00 | | 104.00 |
DV Miscellaneous Loans and Financial Debts (4) | 289 042.00 | 188 935.00 | | 289 042.00 |
DX Trade payables and related accounts | 25 367.00 | 14 634.00 | | 25 367.00 |
DY Tax and social security liabilities | 126 515.00 | 152 693.00 | | 126 515.00 |
EA Other liabilities | 2 000.00 | 73 000.00 | | 2 000.00 |
EC TOTAL (IV) | 443 028.00 | 429 353.00 | | 443 028.00 |
EE Grand total (I to V) | 8 351 939.00 | 8 356 048.00 | | 8 351 939.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 565 928.00 | | 565 928.00 | 565 928.00 |
FJ Net sales | 565 928.00 | | 565 928.00 | 565 928.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 14 450.00 | |
FQ Other income | | | 3 161.00 | |
FR Total operating income (I) | | | 583 539.00 | |
FW Other purchases and external expenses | | | 175 922.00 | |
FX Taxes, duties, and similar payments | | | 33 696.00 | |
FY Salaries and Wages | | | 261 401.00 | |
FZ Social Security Contributions | | | 109 664.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 14 865.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 595 548.00 | |
GG - OPERATING RESULT (I - II) | | | -12 008.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 484 752.00 | |
GL Other interest and similar income | | | 3 771.00 | |
GN Positive exchange differences | | | | |
GP Total financial income (V) | | | 488 522.00 | |
GR Interest and similar expenses | | | 2 629.00 | |
GS Negative differences of foreign exchange | | | 26 735.00 | |
GU Total financial expenses (VI) | | | 29 364.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 459 159.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 447 150.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 750.00 | 14 827.00 | | 750.00 |
HH Total exceptional expenses (VIII) | 750.00 | 14 827.00 | | 750.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -750.00 | -14 827.00 | | -750.00 |
HK Income tax | 14 184.00 | 40 103.00 | | 14 184.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 072 062.00 | 1 341 706.00 | | 1 072 062.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 639 845.00 | 510 115.00 | | 639 845.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 432 216.00 | 831 591.00 | | 432 216.00 |
HP References: Equipment leasing | 584.00 | 584.00 | | 584.00 |
| |
| 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 | 5 549 540.00 | | 5 451.00 | 5 549 540.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 370 363.00 | |
I4 DECREASES Grand Total | | 16 365.00 | 5 538 627.00 | |
IY DECREASES Total Tangible Fixed Assets | | 16 365.00 | 168 264.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 179 177.00 | | 5 451.00 | 179 177.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 370 363.00 | | | 5 370 363.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 124 456.00 | 14 865.00 | 16 365.00 | 124 456.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 124 456.00 | 14 865.00 | 16 365.00 | 124 456.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 181 735.00 | 181 735.00 | | 181 735.00 |
8B Suppliers and Related Accounts | 25 367.00 | 25 367.00 | | 25 367.00 |
8C Staff and Related Accounts | 20 232.00 | 20 232.00 | | 20 232.00 |
8D Social Security and Other Social Organizations | 25 820.00 | 25 820.00 | | 25 820.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 000.00 | 2 000.00 | | 2 000.00 |
UL Receivables related to investments | 109 390.00 | | 109 390.00 | 109 390.00 |
UT Other financial assets | 47 139.00 | | 47 139.00 | 47 139.00 |
UX Other trade receivables | 276 360.00 | 276 360.00 | | 276 360.00 |
VB VAT | 3 141.00 | 3 141.00 | | 3 141.00 |
VG Loans with a maturity of up to one year at origin | 104.00 | 104.00 | | 104.00 |
VI Group and Associates | 107 307.00 | 107 307.00 | | 107 307.00 |
VM Income taxes | 21 576.00 | 21 576.00 | | 21 576.00 |
VQ Other Taxes, Duties, and Similar Debts | 11 797.00 | 11 797.00 | | 11 797.00 |
VS Prepaid expenses | 4 665.00 | 4 665.00 | | 4 665.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 462 270.00 | 305 742.00 | 156 529.00 | 462 270.00 |
VW VAT | 68 666.00 | 68 666.00 | | 68 666.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 443 028.00 | 443 028.00 | | 443 028.00 |
