| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 44 134.00 | 29 334.00 | 14 800.00 | 44 134.00 |
BD Other fixed assets | 65 000.00 | | 65 000.00 | 65 000.00 |
BJ TOTAL (I) | 3 861 357.00 | 29 334.00 | 3 832 023.00 | 3 861 357.00 |
BZ Other receivables | 1 133 283.00 | | 1 133 283.00 | 1 133 283.00 |
CD Marketable securities | 1 113 643.00 | 82 095.00 | 1 031 548.00 | 1 113 643.00 |
CF Cash and cash equivalents | 4 415 062.00 | | 4 415 062.00 | 4 415 062.00 |
CH Prepaid expenses | 1 182.00 | | 1 182.00 | 1 182.00 |
CJ TOTAL (II) | 6 663 171.00 | 82 095.00 | 6 581 076.00 | 6 663 171.00 |
CO Grand total (0 to V) | 10 524 528.00 | 111 429.00 | 10 413 099.00 | 10 524 528.00 |
CU Other investments | 3 752 223.00 | | 3 752 223.00 | 3 752 223.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 110 000.00 | 110 000.00 | | 110 000.00 |
DD Legal reserve (1) | 11 000.00 | 11 000.00 | | 11 000.00 |
DG Other reserves | 8 503 956.00 | 8 305 862.00 | | 8 503 956.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 254 210.00 | 198 094.00 | | 254 210.00 |
DL TOTAL (I) | 8 879 166.00 | 8 624 956.00 | | 8 879 166.00 |
DU Loans and Debts from Credit Institutions (3) | 230 948.00 | 707 258.00 | | 230 948.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 279 033.00 | 1 308 557.00 | | 1 279 033.00 |
DX Trade payables and related accounts | 17 113.00 | 8 310.00 | | 17 113.00 |
DY Tax and social security liabilities | 6 474.00 | 41 489.00 | | 6 474.00 |
EA Other liabilities | 365.00 | 365.00 | | 365.00 |
EC TOTAL (IV) | 1 533 933.00 | 2 065 979.00 | | 1 533 933.00 |
EE Grand total (I to V) | 10 413 099.00 | 10 690 935.00 | | 10 413 099.00 |
EG Accrued income and payables due within one year | 1 532 084.00 | 2 062 642.00 | | 1 532 084.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 227 611.00 | 702 520.00 | | 227 611.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 376.00 | |
FR Total operating income (I) | | | 1 376.00 | |
FW Other purchases and external expenses | | | 47 680.00 | |
FX Taxes, duties, and similar payments | | | 4 376.00 | |
FY Salaries and Wages | | | 5 376.00 | |
FZ Social Security Contributions | | | 4 220.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 793.00 | |
GF Total Operating Expenses (II) | | | 71 445.00 | |
GG - OPERATING RESULT (I - II) | | | -70 068.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 215 356.00 | |
GK Income from other securities and fixed asset receivables | | | 2 012.00 | |
GL Other interest and similar income | | | 156 259.00 | |
GM Reversals of provisions and transfers of expenses | | | 10 921.00 | |
GN Positive exchange differences | | | 13 661.00 | |
GO Net income from sales of marketable securities | | | 113 491.00 | |
GP Total financial income (V) | | | 511 700.00 | |
GQ Financial allocations to depreciation and provisions | | | 82 095.00 | |
GR Interest and similar expenses | | | 7 152.00 | |
GS Negative differences of foreign exchange | | | 21 684.00 | |
GT Net expenses on sales of marketable securities | | | 1 254.00 | |
GU Total financial expenses (VI) | | | 112 185.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 399 515.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 329 447.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 3 588.00 | | |
HD Total exceptional income (VII) | | 3 588.00 | | |
HE Exceptional expenses on management operations | 56.00 | | | 56.00 |
HH Total exceptional expenses (VIII) | 56.00 | | | 56.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -56.00 | 3 588.00 | | -56.00 |
HK Income tax | 75 181.00 | 100 916.00 | | 75 181.00 |
HL TOTAL REVENUE (I + III + V + VII) | 513 077.00 | 383 281.00 | | 513 077.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 258 867.00 | 185 187.00 | | 258 867.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 254 210.00 | 198 094.00 | | 254 210.00 |
| |
| 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 | 3 875 357.00 | | | 3 875 357.00 |
I3 DECREASES Total Financial Fixed Assets | | 14 000.00 | 3 817 223.00 | |
I4 DECREASES Grand Total | | 14 000.00 | 3 861 357.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 44 134.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 44 134.00 | | | 44 134.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 831 223.00 | | | 3 831 223.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 19 541.00 | 9 793.00 | | 19 541.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 19 541.00 | 9 793.00 | | 19 541.00 |
| |
| 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 | 17 113.00 | 17 113.00 | | 17 113.00 |
8D Social Security and Other Social Organizations | 6 474.00 | 6 474.00 | | 6 474.00 |
8K Other liabilities (including liabilities related to repo transactions) | 365.00 | 365.00 | | 365.00 |
VG Loans with a maturity of up to one year at origin | 227 611.00 | 227 611.00 | | 227 611.00 |
VH Loans with a maturity of more than one year at origin | 3 337.00 | 1 487.00 | 1 849.00 | 3 337.00 |
VI Group and Associates | 1 279 033.00 | 1 279 033.00 | | 1 279 033.00 |
VK Loans repaid during the year | 1 402.00 | | | 1 402.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 133 283.00 | 1 133 283.00 | | 1 133 283.00 |
VS Prepaid expenses | 1 182.00 | 1 182.00 | | 1 182.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 134 465.00 | 1 134 465.00 | | 1 134 465.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 533 933.00 | 1 532 084.00 | 1 849.00 | 1 533 933.00 |
