| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 3 948.00 | | 3 948.00 | 3 948.00 |
BJ TOTAL (I) | 2 048 837.00 | 50 000.00 | 1 998 837.00 | 2 048 837.00 |
BZ Other receivables | 1 879 510.00 | | 1 879 510.00 | 1 879 510.00 |
CD Marketable securities | 500 000.00 | | 500 000.00 | 500 000.00 |
CF Cash and cash equivalents | 340 990.00 | | 340 990.00 | 340 990.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 2 720 500.00 | | 2 720 500.00 | 2 720 500.00 |
CO Grand total (0 to V) | 4 769 337.00 | 50 000.00 | 4 719 337.00 | 4 769 337.00 |
CU Other investments | 2 044 889.00 | 50 000.00 | 1 994 889.00 | 2 044 889.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 012 560.00 | 2 012 560.00 | | 2 012 560.00 |
DB Share, merger, contribution premiums, etc. | 1 509 440.00 | 1 509 440.00 | | 1 509 440.00 |
DD Legal reserve (1) | 10 568.00 | 1 830.00 | | 10 568.00 |
DG Other reserves | 621 270.00 | 656 500.00 | | 621 270.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 238 661.00 | 174 764.00 | | 238 661.00 |
DL TOTAL (I) | 4 392 499.00 | 4 355 094.00 | | 4 392 499.00 |
DV Miscellaneous Loans and Financial Debts (4) | 274 106.00 | 574 364.00 | | 274 106.00 |
DX Trade payables and related accounts | 21 252.00 | 31 340.00 | | 21 252.00 |
DY Tax and social security liabilities | 28 858.00 | 13 820.00 | | 28 858.00 |
EA Other liabilities | 2 621.00 | 1 527.00 | | 2 621.00 |
EC TOTAL (IV) | 326 838.00 | 621 050.00 | | 326 838.00 |
EE Grand total (I to V) | 4 719 337.00 | 4 976 144.00 | | 4 719 337.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 11 162.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 11 162.00 | |
FW Other purchases and external expenses | | | 179 239.00 | |
FX Taxes, duties, and similar payments | | | 10 909.00 | |
FY Salaries and Wages | | | 85 867.00 | |
FZ Social Security Contributions | | | 87 090.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 363 106.00 | |
GG - OPERATING RESULT (I - II) | | | -351 944.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 454 117.00 | |
GL Other interest and similar income | | | 10 893.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | 465 010.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 465 009.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 113 065.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 190 238.00 | | |
HD Total exceptional income (VII) | | 190 238.00 | | |
HE Exceptional expenses on management operations | | 12 467.00 | | |
HF Exceptional expenses on capital transactions | | 295 379.00 | | |
HH Total exceptional expenses (VIII) | | 307 846.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -117 608.00 | | |
HK Income tax | -125 596.00 | -154 492.00 | | -125 596.00 |
HL TOTAL REVENUE (I + III + V + VII) | 476 171.00 | 741 013.00 | | 476 171.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 237 510.00 | 566 249.00 | | 237 510.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 238 661.00 | 174 764.00 | | 238 661.00 |
| |
| 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 | 2 038 837.00 | | 10 000.00 | 2 038 837.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 048 837.00 | |
I4 DECREASES Grand Total | | | 2 048 837.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 038 837.00 | | 10 000.00 | 2 038 837.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 50 000.00 | | | 50 000.00 |
7C Grand total | 50 000.00 | | | 50 000.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 21 252.00 | 21 252.00 | | 21 252.00 |
8C Staff and Related Accounts | 2 318.00 | 2 318.00 | | 2 318.00 |
8D Social Security and Other Social Organizations | 17 295.00 | 17 295.00 | | 17 295.00 |
8E Income Taxes | 6 859.00 | 6 859.00 | | 6 859.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 621.00 | 2 621.00 | | 2 621.00 |
UT Other financial assets | 3 948.00 | | 3 948.00 | 3 948.00 |
VB VAT | 14 376.00 | 14 376.00 | | 14 376.00 |
VC Group and associates | 497 896.00 | 497 896.00 | | 497 896.00 |
VI Group and Associates | 274 106.00 | 274 106.00 | | 274 106.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 386.00 | 2 386.00 | | 2 386.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 367 238.00 | 1 367 238.00 | | 1 367 238.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 883 458.00 | 1 879 510.00 | 3 948.00 | 1 883 458.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 326 838.00 | 326 838.00 | | 326 838.00 |
