| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 359.00 | 1 359.00 | | 1 359.00 |
BJ TOTAL (I) | 23 959.00 | 1 359.00 | 22 600.00 | 23 959.00 |
BX Customers and related accounts | 30 684.00 | | 30 684.00 | 30 684.00 |
BZ Other receivables | 965 000.00 | | 965 000.00 | 965 000.00 |
CF Cash and cash equivalents | 65 193.00 | | 65 193.00 | 65 193.00 |
CH Prepaid expenses | 230.00 | | 230.00 | 230.00 |
CJ TOTAL (II) | 1 061 107.00 | | 1 061 107.00 | 1 061 107.00 |
CO Grand total (0 to V) | 1 085 067.00 | 1 359.00 | 1 083 707.00 | 1 085 067.00 |
CR Shares due in more than one year | 937 861.00 | | | 937 861.00 |
CU Other investments | 22 600.00 | | 22 600.00 | 22 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 149 000.00 | 149 000.00 | | 149 000.00 |
DD Legal reserve (1) | 14 900.00 | 14 900.00 | | 14 900.00 |
DG Other reserves | 590 699.00 | 521 431.00 | | 590 699.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 50 084.00 | 69 267.00 | | 50 084.00 |
DL TOTAL (I) | 804 684.00 | 754 599.00 | | 804 684.00 |
DV Miscellaneous Loans and Financial Debts (4) | 258 025.00 | 301 139.00 | | 258 025.00 |
DX Trade payables and related accounts | 5 514.00 | 4 856.00 | | 5 514.00 |
DY Tax and social security liabilities | 15 483.00 | 17 976.00 | | 15 483.00 |
EC TOTAL (IV) | 279 023.00 | 323 971.00 | | 279 023.00 |
EE Grand total (I to V) | 1 083 707.00 | 1 078 571.00 | | 1 083 707.00 |
EG Accrued income and payables due within one year | 25 257.00 | 26 028.00 | | 25 257.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 26 635.00 | | 26 635.00 | 26 635.00 |
FJ Net sales | 26 635.00 | | 26 635.00 | 26 635.00 |
FQ Other income | | | 2 113.00 | |
FR Total operating income (I) | | | 28 748.00 | |
FW Other purchases and external expenses | | | 7 342.00 | |
FX Taxes, duties, and similar payments | | | 2 791.00 | |
FY Salaries and Wages | | | 46 200.00 | |
FZ Social Security Contributions | | | 19 928.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 092.00 | |
GE Other Expenses | | | 1 973.00 | |
GF Total Operating Expenses (II) | | | 79 327.00 | |
GG - OPERATING RESULT (I - II) | | | -50 578.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 89 030.00 | |
GK Income from other securities and fixed asset receivables | | | 13 786.00 | |
GP Total financial income (V) | | | 102 816.00 | |
GR Interest and similar expenses | | | 4 258.00 | |
GU Total financial expenses (VI) | | | 4 258.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 98 557.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 47 978.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 53 110.00 | | | 53 110.00 |
HD Total exceptional income (VII) | 53 110.00 | | | 53 110.00 |
HF Exceptional expenses on capital transactions | 47 000.00 | | | 47 000.00 |
HH Total exceptional expenses (VIII) | 47 000.00 | | | 47 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 6 110.00 | | | 6 110.00 |
HK Income tax | 4 004.00 | 18 663.00 | | 4 004.00 |
HL TOTAL REVENUE (I + III + V + VII) | 184 674.00 | 109 755.00 | | 184 674.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 134 590.00 | 40 488.00 | | 134 590.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 50 084.00 | 69 267.00 | | 50 084.00 |
| |
| 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 | 70 960.00 | | | 70 960.00 |
I3 DECREASES Total Financial Fixed Assets | | 47 000.00 | 22 600.00 | |
I4 DECREASES Grand Total | | 47 000.00 | 23 960.00 | |
IO DECREASES Total including other intangible assets | | | 1 360.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 360.00 | | | 1 360.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 69 600.00 | | | 69 600.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 268.00 | 1 092.00 | | 268.00 |
PE DEPRECIATION Total including other intangible assets | 268.00 | 1 092.00 | | 268.00 |
| |
| 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 | 5 515.00 | 5 515.00 | | 5 515.00 |
8C Staff and Related Accounts | 3 141.00 | 3 141.00 | | 3 141.00 |
8D Social Security and Other Social Organizations | 9 120.00 | 9 120.00 | | 9 120.00 |
UX Other trade receivables | 30 684.00 | 30 684.00 | | 30 684.00 |
VB VAT | 700.00 | 700.00 | | 700.00 |
VC Group and associates | 951 647.00 | 13 786.00 | 937 861.00 | 951 647.00 |
VI Group and Associates | 258 025.00 | 4 259.00 | 253 766.00 | 258 025.00 |
VM Income taxes | 12 488.00 | 12 488.00 | | 12 488.00 |
VP Miscellaneous | 150.00 | 150.00 | | 150.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 14.00 | 14.00 | | 14.00 |
VS Prepaid expenses | 230.00 | 230.00 | | 230.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 995 914.00 | 58 053.00 | 937 861.00 | 995 914.00 |
VW VAT | 3 223.00 | 3 223.00 | | 3 223.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 279 023.00 | 25 257.00 | 253 766.00 | 279 023.00 |
