| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 71 000.00 | 71 000.00 | | 71 000.00 |
BJ TOTAL (I) | 3 330 046.00 | 309 000.00 | 3 021 046.00 | 3 330 046.00 |
BX Customers and related accounts | 19 512.00 | | 19 512.00 | 19 512.00 |
BZ Other receivables | 4 643 820.00 | | 4 643 820.00 | 4 643 820.00 |
CD Marketable securities | 6 214 799.00 | 620 767.00 | 5 594 031.00 | 6 214 799.00 |
CF Cash and cash equivalents | 1 055 032.00 | | 1 055 032.00 | 1 055 032.00 |
CJ TOTAL (II) | 11 933 164.00 | 620 767.00 | 11 312 396.00 | 11 933 164.00 |
CO Grand total (0 to V) | 15 263 210.00 | 929 767.00 | 14 333 443.00 | 15 263 210.00 |
CS Evaluated investments - equity method | 3 259 046.00 | 238 000.00 | 3 021 046.00 | 3 259 046.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 129 536.00 | 1 129 536.00 | | 1 129 536.00 |
DD Legal reserve (1) | 112 953.00 | 112 953.00 | | 112 953.00 |
DG Other reserves | 12 235 886.00 | 12 024 880.00 | | 12 235 886.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 566 366.00 | 952 264.00 | | 566 366.00 |
DL TOTAL (I) | 14 044 742.00 | 14 219 634.00 | | 14 044 742.00 |
DU Loans and Debts from Credit Institutions (3) | 95.00 | 181.00 | | 95.00 |
DX Trade payables and related accounts | 8 882.00 | 8 898.00 | | 8 882.00 |
DY Tax and social security liabilities | 7 334.00 | 37 654.00 | | 7 334.00 |
EA Other liabilities | 272 388.00 | 244 088.00 | | 272 388.00 |
EC TOTAL (IV) | 288 700.00 | 290 821.00 | | 288 700.00 |
EE Grand total (I to V) | 14 333 443.00 | 14 510 456.00 | | 14 333 443.00 |
EG Accrued income and payables due within one year | | 290 821.00 | | |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 181.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 65 040.00 | |
FJ Net sales | | | 65 040.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 872.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 65 912.00 | |
FW Other purchases and external expenses | | | 43 927.00 | |
FX Taxes, duties, and similar payments | | | 5 666.00 | |
FY Salaries and Wages | | | 32 441.00 | |
FZ Social Security Contributions | | | 11 392.00 | |
GE Other Expenses | | | 26.00 | |
GF Total Operating Expenses (II) | | | 93 454.00 | |
GG - OPERATING RESULT (I - II) | | | -27 542.00 | |
GK Income from other securities and fixed asset receivables | | | 794 156.00 | |
GL Other interest and similar income | | | 18 125.00 | |
GM Reversals of provisions and transfers of expenses | | | 7 000.00 | |
GO Net income from sales of marketable securities | | | 227 051.00 | |
GP Total financial income (V) | | | 1 046 333.00 | |
GQ Financial allocations to depreciation and provisions | | | 431 989.00 | |
GR Interest and similar expenses | | | 3 519.00 | |
GT Net expenses on sales of marketable securities | | | 16 915.00 | |
GU Total financial expenses (VI) | | | 452 425.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 593 908.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 566 366.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 239 938.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 112 245.00 | 1 394 420.00 | | 1 112 245.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 545 879.00 | 442 155.00 | | 545 879.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 566 366.00 | 952 264.00 | | 566 366.00 |
| |
| 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 | 3 370 071.00 | | | 3 370 071.00 |
I3 DECREASES Total Financial Fixed Assets | | 40 024.00 | 3 330 046.00 | |
I4 DECREASES Grand Total | | 40 024.00 | 3 330 046.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 370 071.00 | | | 3 370 071.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 78 000.00 | | 7 000.00 | 78 000.00 |
6X Other provisions for depreciation | 188 778.00 | 431 989.00 | | 188 778.00 |
7B Total provisions for depreciation | 504 778.00 | 431 989.00 | 7 000.00 | 504 778.00 |
7C Grand total | 504 778.00 | 431 989.00 | 7 000.00 | 504 778.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 431 989.00 | 7 000.00 | |
| |
| 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 | 8 882.00 | 8 882.00 | | 8 882.00 |
8D Social Security and Other Social Organizations | 1 305.00 | 1 305.00 | | 1 305.00 |
8K Other liabilities (including liabilities related to repo transactions) | 272 388.00 | 272 388.00 | | 272 388.00 |
UP Loans | 71 000.00 | | 71 000.00 | 71 000.00 |
UX Other trade receivables | 19 512.00 | 19 512.00 | | 19 512.00 |
UZ Social Security, other social security organizations | 4 824.00 | 4 824.00 | | 4 824.00 |
VB VAT | 181.00 | 181.00 | | 181.00 |
VG Loans with a maturity of up to one year at origin | 95.00 | 95.00 | | 95.00 |
VM Income taxes | 217 276.00 | 217 276.00 | | 217 276.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 656.00 | 2 656.00 | | 2 656.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 421 538.00 | 4 421 538.00 | | 4 421 538.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 734 332.00 | 4 663 332.00 | 71 000.00 | 4 734 332.00 |
VW VAT | 3 372.00 | 3 372.00 | | 3 372.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 288 700.00 | 288 700.00 | | 288 700.00 |
