| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 753.00 | 1 500.00 | 253.00 | 1 753.00 |
BH Other financial assets | 3 068.00 | | 3 068.00 | 3 068.00 |
BJ TOTAL (I) | 3 137 426.00 | 1 500.00 | 3 135 926.00 | 3 137 426.00 |
BX Customers and related accounts | 31 991.00 | | 31 991.00 | 31 991.00 |
BZ Other receivables | 20 340.00 | | 20 340.00 | 20 340.00 |
CD Marketable securities | 825 000.00 | | 825 000.00 | 825 000.00 |
CF Cash and cash equivalents | 515 300.00 | | 515 300.00 | 515 300.00 |
CH Prepaid expenses | 1 167.00 | | 1 167.00 | 1 167.00 |
CJ TOTAL (II) | 1 393 799.00 | | 1 393 799.00 | 1 393 799.00 |
CO Grand total (0 to V) | 4 531 225.00 | 1 500.00 | 4 529 725.00 | 4 531 225.00 |
CP Shares due in less than one year | 3 068.00 | | | 3 068.00 |
CU Other investments | 3 132 605.00 | | 3 132 605.00 | 3 132 605.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 992 260.00 | 1 992 260.00 | | 1 992 260.00 |
DB Share, merger, contribution premiums, etc. | 372 345.00 | 372 345.00 | | 372 345.00 |
DD Legal reserve (1) | 146 801.00 | 135 707.00 | | 146 801.00 |
DG Other reserves | 1 058 708.00 | 1 058 708.00 | | 1 058 708.00 |
DH Retained earnings | 600 920.00 | 599 323.00 | | 600 920.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 291 373.00 | 221 878.00 | | 291 373.00 |
DL TOTAL (I) | 4 462 407.00 | 4 380 221.00 | | 4 462 407.00 |
DX Trade payables and related accounts | 26 207.00 | 41 204.00 | | 26 207.00 |
DY Tax and social security liabilities | 25 944.00 | 45 116.00 | | 25 944.00 |
EA Other liabilities | 15 167.00 | 14 779.00 | | 15 167.00 |
EC TOTAL (IV) | 67 318.00 | 101 099.00 | | 67 318.00 |
EE Grand total (I to V) | 4 529 725.00 | 4 481 321.00 | | 4 529 725.00 |
EG Accrued income and payables due within one year | 67 318.00 | | | 67 318.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 63 815.00 | | 63 815.00 | 63 815.00 |
FJ Net sales | 63 815.00 | | 63 815.00 | 63 815.00 |
FQ Other income | | | 458 659.00 | |
FR Total operating income (I) | | | 522 474.00 | |
FW Other purchases and external expenses | | | 420 258.00 | |
FX Taxes, duties, and similar payments | | | 3 646.00 | |
FY Salaries and Wages | | | 76 632.00 | |
FZ Social Security Contributions | | | 31 099.00 | |
GF Total Operating Expenses (II) | | | 531 635.00 | |
GG - OPERATING RESULT (I - II) | | | -9 161.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 288 407.00 | |
GL Other interest and similar income | | | 19 043.00 | |
GP Total financial income (V) | | | 307 450.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 307 450.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 298 289.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 9.00 | 16.00 | | 9.00 |
HD Total exceptional income (VII) | 9.00 | 16.00 | | 9.00 |
HE Exceptional expenses on management operations | 1 554.00 | 834.00 | | 1 554.00 |
HH Total exceptional expenses (VIII) | 1 554.00 | 834.00 | | 1 554.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 545.00 | -819.00 | | -1 545.00 |
HK Income tax | 5 372.00 | 15 705.00 | | 5 372.00 |
HL TOTAL REVENUE (I + III + V + VII) | 829 934.00 | 716 039.00 | | 829 934.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 538 561.00 | 494 161.00 | | 538 561.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 291 373.00 | 221 878.00 | | 291 373.00 |
| |
| 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 | 3 137 395.00 | | 30.00 | 3 137 395.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 135 673.00 | |
I4 DECREASES Grand Total | | | 3 137 426.00 | |
IO DECREASES Total including other intangible assets | | | 1 753.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 753.00 | | | 1 753.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 135 642.00 | | 30.00 | 3 135 642.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 500.00 | | | 1 500.00 |
PE DEPRECIATION Total including other intangible assets | 1 500.00 | | | 1 500.00 |
| |
| 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 | 26 207.00 | 26 207.00 | | 26 207.00 |
8C Staff and Related Accounts | 5 628.00 | 5 628.00 | | 5 628.00 |
8D Social Security and Other Social Organizations | 12 891.00 | 12 891.00 | | 12 891.00 |
8K Other liabilities (including liabilities related to repo transactions) | 15 167.00 | 15 167.00 | | 15 167.00 |
UT Other financial assets | 3 068.00 | 3 068.00 | | 3 068.00 |
UX Other trade receivables | 31 991.00 | 31 991.00 | | 31 991.00 |
VB VAT | 5 578.00 | 5 578.00 | | 5 578.00 |
VM Income taxes | 12 592.00 | 12 592.00 | | 12 592.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 093.00 | 2 093.00 | | 2 093.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 171.00 | 2 171.00 | | 2 171.00 |
VS Prepaid expenses | 1 167.00 | 1 167.00 | | 1 167.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 56 566.00 | 56 566.00 | | 56 566.00 |
VW VAT | 5 332.00 | 5 332.00 | | 5 332.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 67 318.00 | 67 318.00 | | 67 318.00 |
