| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 405 572.00 | | 405 572.00 | 405 572.00 |
BJ TOTAL (I) | 816 442.00 | | 816 442.00 | 816 442.00 |
BZ Other receivables | 664.00 | | 664.00 | 664.00 |
CD Marketable securities | 1 016 161.00 | | 1 016 161.00 | 1 016 161.00 |
CF Cash and cash equivalents | 36 744.00 | | 36 744.00 | 36 744.00 |
CJ TOTAL (II) | 1 053 569.00 | | 1 053 569.00 | 1 053 569.00 |
CO Grand total (0 to V) | 1 870 012.00 | | 1 870 012.00 | 1 870 012.00 |
CP Shares due in less than one year | 5 572.00 | | | 5 572.00 |
CU Other investments | 410 870.00 | | 410 870.00 | 410 870.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DG Other reserves | 1 650 385.00 | 1 600 241.00 | | 1 650 385.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 167 719.00 | 50 144.00 | | 167 719.00 |
DL TOTAL (I) | 1 851 104.00 | 1 683 385.00 | | 1 851 104.00 |
DX Trade payables and related accounts | 3 647.00 | 6 240.00 | | 3 647.00 |
DY Tax and social security liabilities | 13 522.00 | 12 298.00 | | 13 522.00 |
EA Other liabilities | 1 739.00 | 1 729.00 | | 1 739.00 |
EC TOTAL (IV) | 18 908.00 | 20 267.00 | | 18 908.00 |
EE Grand total (I to V) | 1 870 012.00 | 1 703 652.00 | | 1 870 012.00 |
EG Accrued income and payables due within one year | 18 908.00 | 20 267.00 | | 18 908.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 119 000.00 | | 119 000.00 | 119 000.00 |
FJ Net sales | 119 000.00 | | 119 000.00 | 119 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 119 001.00 | |
FW Other purchases and external expenses | | | 4 378.00 | |
FX Taxes, duties, and similar payments | | | 1 606.00 | |
FY Salaries and Wages | | | 73 546.00 | |
FZ Social Security Contributions | | | 34 717.00 | |
GE Other Expenses | | | 15.00 | |
GF Total Operating Expenses (II) | | | 114 263.00 | |
GG - OPERATING RESULT (I - II) | | | 4 738.00 | |
GK Income from other securities and fixed asset receivables | | | 161 606.00 | |
GL Other interest and similar income | | | 5 154.00 | |
GP Total financial income (V) | | | 166 760.00 | |
GR Interest and similar expenses | | | 120.00 | |
GU Total financial expenses (VI) | | | 120.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 166 639.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 171 377.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 3 582.00 | | | 3 582.00 |
HD Total exceptional income (VII) | 3 582.00 | | | 3 582.00 |
HE Exceptional expenses on management operations | 4 063.00 | | | 4 063.00 |
HH Total exceptional expenses (VIII) | 4 063.00 | | | 4 063.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -480.00 | | | -480.00 |
HK Income tax | 3 178.00 | 2 059.00 | | 3 178.00 |
HL TOTAL REVENUE (I + III + V + VII) | 289 343.00 | 158 684.00 | | 289 343.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 121 624.00 | 108 540.00 | | 121 624.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 167 719.00 | 50 144.00 | | 167 719.00 |
| |
| 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 | 812 427.00 | | 4 016.00 | 812 427.00 |
I3 DECREASES Total Financial Fixed Assets | | | 816 442.00 | |
I4 DECREASES Grand Total | | | 816 442.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 812 427.00 | | 4 016.00 | 812 427.00 |
| |
| 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 | 3 647.00 | 3 647.00 | | 3 647.00 |
8D Social Security and Other Social Organizations | 6 812.00 | 6 812.00 | | 6 812.00 |
8E Income Taxes | 3 178.00 | 3 178.00 | | 3 178.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 739.00 | 1 739.00 | | 1 739.00 |
UL Receivables related to investments | 405 572.00 | 5 572.00 | 400 000.00 | 405 572.00 |
VB VAT | 664.00 | 664.00 | | 664.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 532.00 | 1 532.00 | | 1 532.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 406 236.00 | 6 236.00 | 400 000.00 | 406 236.00 |
VW VAT | 2 000.00 | 2 000.00 | | 2 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 908.00 | 18 908.00 | | 18 908.00 |
