| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 8 650.00 | 8 650.00 | | 8 650.00 |
BJ TOTAL (I) | 13 454 833.00 | 8 650.00 | 13 446 183.00 | 13 454 833.00 |
BX Customers and related accounts | 80 000.00 | | 80 000.00 | 80 000.00 |
BZ Other receivables | 593 068.00 | | 593 068.00 | 593 068.00 |
CF Cash and cash equivalents | 287 002.00 | | 287 002.00 | 287 002.00 |
CJ TOTAL (II) | 960 069.00 | | 960 069.00 | 960 069.00 |
CO Grand total (0 to V) | 14 414 902.00 | 8 650.00 | 14 406 252.00 | 14 414 902.00 |
CU Other investments | 13 446 183.00 | | 13 446 183.00 | 13 446 183.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 680 000.00 | 680 000.00 | | 680 000.00 |
DB Share, merger, contribution premiums, etc. | 53.00 | 53.00 | | 53.00 |
DD Legal reserve (1) | 68 000.00 | 68 000.00 | | 68 000.00 |
DG Other reserves | 9 775 371.00 | 10 394 560.00 | | 9 775 371.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 005 275.00 | 1 380 011.00 | | 2 005 275.00 |
DL TOTAL (I) | 12 528 699.00 | 12 522 624.00 | | 12 528 699.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 753 784.00 | 1 254 748.00 | | 1 753 784.00 |
DX Trade payables and related accounts | 71 896.00 | 6 960.00 | | 71 896.00 |
DY Tax and social security liabilities | | 588 201.00 | | |
EA Other liabilities | 51 873.00 | 51 873.00 | | 51 873.00 |
EC TOTAL (IV) | 1 877 553.00 | 1 901 782.00 | | 1 877 553.00 |
EE Grand total (I to V) | 14 406 252.00 | 14 424 406.00 | | 14 406 252.00 |
EI Including equity loans | 1 753 784.00 | | | 1 753 784.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 160 000.00 | | 160 000.00 | 160 000.00 |
FJ Net sales | 160 000.00 | | 160 000.00 | 160 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 160 003.00 | |
FW Other purchases and external expenses | | | 136 869.00 | |
FX Taxes, duties, and similar payments | | | 406.00 | |
FY Salaries and Wages | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 137 276.00 | |
GG - OPERATING RESULT (I - II) | | | 22 728.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 000 400.00 | |
GL Other interest and similar income | | | 9 380.00 | |
GP Total financial income (V) | | | 2 009 780.00 | |
GR Interest and similar expenses | | | 3 380.00 | |
GU Total financial expenses (VI) | | | 3 380.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 006 400.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 029 127.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 1 039.00 | | |
HF Exceptional expenses on capital transactions | 11 414.00 | | | 11 414.00 |
HH Total exceptional expenses (VIII) | 11 414.00 | 1 039.00 | | 11 414.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -11 414.00 | -1 039.00 | | -11 414.00 |
HK Income tax | 12 438.00 | -112 700.00 | | 12 438.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 169 783.00 | 1 451 601.00 | | 2 169 783.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 164 508.00 | 71 589.00 | | 164 508.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 005 275.00 | 1 380 011.00 | | 2 005 275.00 |
| |
| 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 | 13 454 833.00 | | | 13 454 833.00 |
I3 DECREASES Total Financial Fixed Assets | | | 13 446 183.00 | |
I4 DECREASES Grand Total | | | 13 454 833.00 | |
IO DECREASES Total including other intangible assets | | | 8 650.00 | |
KD ACQUISITIONS Total including other intangible assets | 8 650.00 | | | 8 650.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 13 446 183.00 | | | 13 446 183.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 650.00 | | | 8 650.00 |
PE DEPRECIATION Total including other intangible assets | 8 650.00 | | | 8 650.00 |
| |
| 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 | 71 896.00 | 71 896.00 | | 71 896.00 |
8K Other liabilities (including liabilities related to repo transactions) | 51 873.00 | 51 873.00 | | 51 873.00 |
UX Other trade receivables | 80 000.00 | 80 000.00 | | 80 000.00 |
VB VAT | 998.00 | 998.00 | | 998.00 |
VI Group and Associates | 1 753 784.00 | 1 753 784.00 | | 1 753 784.00 |
VM Income taxes | 592 070.00 | 592 070.00 | | 592 070.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 673 068.00 | 673 068.00 | | 673 068.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 877 553.00 | 1 877 553.00 | | 1 877 553.00 |
