| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 118 272.00 | 44 747.00 | 73 525.00 | 118 272.00 |
BB Receivables related to investments | 283 568.00 | | 283 568.00 | 283 568.00 |
BD Other fixed assets | 23 996.00 | | 23 996.00 | 23 996.00 |
BJ TOTAL (I) | 1 747 837.00 | 44 747.00 | 1 703 090.00 | 1 747 837.00 |
BX Customers and related accounts | 36 000.00 | | 36 000.00 | 36 000.00 |
BZ Other receivables | 457 126.00 | | 457 126.00 | 457 126.00 |
CD Marketable securities | 1 106 606.00 | | 1 106 606.00 | 1 106 606.00 |
CF Cash and cash equivalents | 3 291 415.00 | | 3 291 415.00 | 3 291 415.00 |
CH Prepaid expenses | 1 001.00 | | 1 001.00 | 1 001.00 |
CJ TOTAL (II) | 4 892 148.00 | | 4 892 148.00 | 4 892 148.00 |
CO Grand total (0 to V) | 6 639 985.00 | 44 747.00 | 6 595 238.00 | 6 639 985.00 |
CP Shares due in less than one year | 283 568.00 | | | 283 568.00 |
CU Other investments | 1 322 000.00 | | 1 322 000.00 | 1 322 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 240 000.00 | 240 000.00 | | 240 000.00 |
DD Legal reserve (1) | 24 000.00 | 24 000.00 | | 24 000.00 |
DG Other reserves | 5 428 134.00 | 5 527 490.00 | | 5 428 134.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 202 348.00 | 104 644.00 | | 202 348.00 |
DL TOTAL (I) | 5 894 482.00 | 5 896 134.00 | | 5 894 482.00 |
DV Miscellaneous Loans and Financial Debts (4) | 590 661.00 | 274 318.00 | | 590 661.00 |
DX Trade payables and related accounts | 9 651.00 | 21 368.00 | | 9 651.00 |
DY Tax and social security liabilities | 61 768.00 | 62 628.00 | | 61 768.00 |
EA Other liabilities | 38 676.00 | 3 931.00 | | 38 676.00 |
EC TOTAL (IV) | 700 756.00 | 362 246.00 | | 700 756.00 |
EE Grand total (I to V) | 6 595 238.00 | 6 258 380.00 | | 6 595 238.00 |
EG Accrued income and payables due within one year | 700 756.00 | 362 246.00 | | 700 756.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 327 770.00 | | 327 770.00 | 327 770.00 |
FJ Net sales | 327 770.00 | | 327 770.00 | 327 770.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 12 468.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 340 242.00 | |
FW Other purchases and external expenses | | | 52 247.00 | |
FX Taxes, duties, and similar payments | | | 15 849.00 | |
FY Salaries and Wages | | | 153 393.00 | |
FZ Social Security Contributions | | | 67 006.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 23 655.00 | |
GE Other Expenses | | | 12.00 | |
GF Total Operating Expenses (II) | | | 312 161.00 | |
GG - OPERATING RESULT (I - II) | | | 28 080.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 127 781.00 | |
GK Income from other securities and fixed asset receivables | | | 360.00 | |
GL Other interest and similar income | | | 79 432.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 207 573.00 | |
GR Interest and similar expenses | | | 4 438.00 | |
GU Total financial expenses (VI) | | | 4 438.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 203 135.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 231 216.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 12 468.00 | 12 468.00 | | 12 468.00 |
HA Exceptional income from management transactions | 340.00 | 9 063.00 | | 340.00 |
HB Exceptional income from capital transactions | | 200.00 | | |
HD Total exceptional income (VII) | 340.00 | 9 263.00 | | 340.00 |
HE Exceptional expenses on management operations | | 58.00 | | |
HH Total exceptional expenses (VIII) | | 58.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 340.00 | 9 205.00 | | 340.00 |
HK Income tax | 29 208.00 | 46 485.00 | | 29 208.00 |
HL TOTAL REVENUE (I + III + V + VII) | 548 155.00 | 491 217.00 | | 548 155.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 345 807.00 | 386 574.00 | | 345 807.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 202 348.00 | 104 644.00 | | 202 348.00 |
| |
| 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 | 1 616 609.00 | | 181 228.00 | 1 616 609.00 |
I3 DECREASES Total Financial Fixed Assets | | 50 000.00 | 1 629 564.00 | |
I4 DECREASES Grand Total | | 50 000.00 | 1 747 837.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 118 272.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 118 272.00 | | | 118 272.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 498 336.00 | | 181 228.00 | 1 498 336.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 21 093.00 | 23 655.00 | | 21 093.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 21 093.00 | 23 655.00 | | 21 093.00 |
| |
| 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 | 9 651.00 | 9 651.00 | | 9 651.00 |
8C Staff and Related Accounts | 25 457.00 | 25 457.00 | | 25 457.00 |
8D Social Security and Other Social Organizations | 18 715.00 | 18 715.00 | | 18 715.00 |
8K Other liabilities (including liabilities related to repo transactions) | 38 676.00 | 38 676.00 | | 38 676.00 |
UL Receivables related to investments | 283 568.00 | 283 568.00 | | 283 568.00 |
UX Other trade receivables | 36 000.00 | 36 000.00 | | 36 000.00 |
VB VAT | 7 839.00 | 7 839.00 | | 7 839.00 |
VC Group and associates | 427 326.00 | 427 326.00 | | 427 326.00 |
VI Group and Associates | 590 661.00 | 590 661.00 | | 590 661.00 |
VM Income taxes | 12 408.00 | 12 408.00 | | 12 408.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 788.00 | 5 788.00 | | 5 788.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 553.00 | 9 553.00 | | 9 553.00 |
VS Prepaid expenses | 1 001.00 | 1 001.00 | | 1 001.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 777 695.00 | 777 695.00 | | 777 695.00 |
VW VAT | 11 808.00 | 11 808.00 | | 11 808.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 700 756.00 | 700 756.00 | | 700 756.00 |
