| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 243 420.00 | | 243 420.00 | 243 420.00 |
BJ TOTAL (I) | 1 419 413.00 | | 1 419 413.00 | 1 419 413.00 |
BZ Other receivables | 98 044.00 | | 98 044.00 | 98 044.00 |
CD Marketable securities | 13 265.00 | | 13 265.00 | 13 265.00 |
CF Cash and cash equivalents | 324 573.00 | | 324 573.00 | 324 573.00 |
CH Prepaid expenses | 3 146.00 | | 3 146.00 | 3 146.00 |
CJ TOTAL (II) | 439 028.00 | | 439 028.00 | 439 028.00 |
CO Grand total (0 to V) | 1 858 441.00 | | 1 858 441.00 | 1 858 441.00 |
CU Other investments | 1 175 993.00 | | 1 175 993.00 | 1 175 993.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 105 000.00 | 105 000.00 | | 105 000.00 |
DD Legal reserve (1) | 10 500.00 | 10 500.00 | | 10 500.00 |
DG Other reserves | 1 393 743.00 | 1 436 482.00 | | 1 393 743.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 81 330.00 | 42 860.00 | | 81 330.00 |
DK Regulated provisions | 25 181.00 | 25 181.00 | | 25 181.00 |
DL TOTAL (I) | 1 615 753.00 | 1 620 024.00 | | 1 615 753.00 |
DV Miscellaneous Loans and Financial Debts (4) | 183 193.00 | 48 028.00 | | 183 193.00 |
DX Trade payables and related accounts | 8 570.00 | 9 540.00 | | 8 570.00 |
DY Tax and social security liabilities | 50 925.00 | 52 503.00 | | 50 925.00 |
EC TOTAL (IV) | 242 688.00 | 110 070.00 | | 242 688.00 |
EE Grand total (I to V) | 1 858 441.00 | 1 730 094.00 | | 1 858 441.00 |
EG Accrued income and payables due within one year | 242 688.00 | 110 070.00 | | 242 688.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 307 800.00 | | 307 800.00 | 307 800.00 |
FJ Net sales | 307 800.00 | | 307 800.00 | 307 800.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 758.00 | |
FQ Other income | | | 1 614.00 | |
FR Total operating income (I) | | | 313 172.00 | |
FW Other purchases and external expenses | | | 34 473.00 | |
FX Taxes, duties, and similar payments | | | 5 107.00 | |
FY Salaries and Wages | | | 178 360.00 | |
FZ Social Security Contributions | | | 115 423.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 333 371.00 | |
GG - OPERATING RESULT (I - II) | | | -20 199.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 117 798.00 | |
GL Other interest and similar income | | | 268.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | 118 066.00 | |
GR Interest and similar expenses | | | 62.00 | |
GU Total financial expenses (VI) | | | 62.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 118 004.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 97 806.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 706.00 | 68.00 | | 706.00 |
HH Total exceptional expenses (VIII) | 706.00 | 68.00 | | 706.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -706.00 | -68.00 | | -706.00 |
HK Income tax | 15 770.00 | 19 459.00 | | 15 770.00 |
HL TOTAL REVENUE (I + III + V + VII) | 431 238.00 | 377 870.00 | | 431 238.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 349 908.00 | 335 009.00 | | 349 908.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 81 330.00 | 42 860.00 | | 81 330.00 |
| |
| 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 | 1 491 309.00 | | 321 348.00 | 1 491 309.00 |
I3 DECREASES Total Financial Fixed Assets | | 393 244.00 | 1 419 413.00 | |
I4 DECREASES Grand Total | | 393 244.00 | 1 419 413.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 491 309.00 | | 321 348.00 | 1 491 309.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 25 181.00 | | | 25 181.00 |
7C Grand total | 25 181.00 | | | 25 181.00 |
| |
| 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 | 8 570.00 | 8 570.00 | | 8 570.00 |
8C Staff and Related Accounts | 21 183.00 | 21 183.00 | | 21 183.00 |
8D Social Security and Other Social Organizations | 21 189.00 | 21 189.00 | | 21 189.00 |
UL Receivables related to investments | 243 420.00 | 243 420.00 | | 243 420.00 |
VB VAT | 4 256.00 | 4 256.00 | | 4 256.00 |
VI Group and Associates | 183 193.00 | 183 193.00 | | 183 193.00 |
VM Income taxes | 93 788.00 | 93 788.00 | | 93 788.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 372.00 | 3 372.00 | | 3 372.00 |
VS Prepaid expenses | 3 146.00 | 3 146.00 | | 3 146.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 344 610.00 | 344 610.00 | | 344 610.00 |
VW VAT | 5 180.00 | 5 180.00 | | 5 180.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 242 688.00 | 242 688.00 | | 242 688.00 |
