| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 12 710.00 | 11 917.00 | 793.00 | 12 710.00 |
BB Receivables related to investments | 1 018 439.00 | | 1 018 439.00 | 1 018 439.00 |
BJ TOTAL (I) | 1 241 647.00 | 11 917.00 | 1 229 730.00 | 1 241 647.00 |
BX Customers and related accounts | 436 200.00 | | 436 200.00 | 436 200.00 |
BZ Other receivables | 1 014 827.00 | | 1 014 827.00 | 1 014 827.00 |
CD Marketable securities | 3 800 000.00 | | 3 800 000.00 | 3 800 000.00 |
CF Cash and cash equivalents | 200 042.00 | | 200 042.00 | 200 042.00 |
CJ TOTAL (II) | 5 451 069.00 | | 5 451 069.00 | 5 451 069.00 |
CO Grand total (0 to V) | 6 692 716.00 | 11 917.00 | 6 680 799.00 | 6 692 716.00 |
CP Shares due in less than one year | 1 913.00 | | | 1 913.00 |
CU Other investments | 210 498.00 | | 210 498.00 | 210 498.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 46 000.00 | 46 000.00 | | 46 000.00 |
DD Legal reserve (1) | 4 600.00 | 4 600.00 | | 4 600.00 |
DG Other reserves | 5 020 063.00 | 4 934 139.00 | | 5 020 063.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 240 983.00 | 935 925.00 | | 1 240 983.00 |
DL TOTAL (I) | 6 311 646.00 | 5 920 663.00 | | 6 311 646.00 |
DV Miscellaneous Loans and Financial Debts (4) | 109 648.00 | 137.00 | | 109 648.00 |
DX Trade payables and related accounts | 4 502.00 | 21 929.00 | | 4 502.00 |
DY Tax and social security liabilities | 249 995.00 | 91 961.00 | | 249 995.00 |
EA Other liabilities | 508.00 | 508.00 | | 508.00 |
EB Prepaid income (2) | 4 500.00 | | | 4 500.00 |
EC TOTAL (IV) | 369 153.00 | 114 535.00 | | 369 153.00 |
EE Grand total (I to V) | 6 680 799.00 | 6 035 199.00 | | 6 680 799.00 |
EG Accrued income and payables due within one year | 369 153.00 | 114 535.00 | | 369 153.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 690 500.00 | | 690 500.00 | 690 500.00 |
FJ Net sales | 690 500.00 | | 690 500.00 | 690 500.00 |
FR Total operating income (I) | | | 690 500.00 | |
FW Other purchases and external expenses | | | 19 520.00 | |
FX Taxes, duties, and similar payments | | | 710.00 | |
FY Salaries and Wages | | | 297 500.00 | |
FZ Social Security Contributions | | | 369 360.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 43.00 | |
GF Total Operating Expenses (II) | | | 687 132.00 | |
GG - OPERATING RESULT (I - II) | | | 3 368.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 248 997.00 | |
GK Income from other securities and fixed asset receivables | | | 8.00 | |
GL Other interest and similar income | | | 6 512.00 | |
GM Reversals of provisions and transfers of expenses | | | 15.00 | |
GP Total financial income (V) | | | 1 255 523.00 | |
GQ Financial allocations to depreciation and provisions | | | 15.00 | |
GR Interest and similar expenses | | | 10 969.00 | |
GT Net expenses on sales of marketable securities | | | 17.00 | |
GU Total financial expenses (VI) | | | 17.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 255 506.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 258 874.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 78.00 | | | 78.00 |
HH Total exceptional expenses (VIII) | 78.00 | | | 78.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -78.00 | | | -78.00 |
HK Income tax | 17 813.00 | 26 271.00 | | 17 813.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 946 023.00 | 1 524 571.00 | | 1 946 023.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 705 040.00 | 588 646.00 | | 705 040.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 240 983.00 | 935 925.00 | | 1 240 983.00 |
| |
| 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 | 1 238 140.00 | | 19 806.00 | 1 238 140.00 |
I3 DECREASES Total Financial Fixed Assets | | 16 300.00 | 1 228 937.00 | |
I4 DECREASES Grand Total | | 16 300.00 | 1 241 647.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 12 710.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 874.00 | | 836.00 | 11 874.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 226 266.00 | | 18 970.00 | 1 226 266.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 874.00 | 43.00 | | 11 874.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 874.00 | 43.00 | | 11 874.00 |
| |
| 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 | 4 502.00 | 4 502.00 | | 4 502.00 |
8D Social Security and Other Social Organizations | 163 162.00 | 163 162.00 | | 163 162.00 |
8K Other liabilities (including liabilities related to repo transactions) | 508.00 | 508.00 | | 508.00 |
8L Deferred income | 4 500.00 | 4 500.00 | | 4 500.00 |
UL Receivables related to investments | 1 018 439.00 | 1 018 439.00 | | 1 018 439.00 |
UX Other trade receivables | 436 200.00 | 436 200.00 | | 436 200.00 |
VB VAT | 2 398.00 | 2 398.00 | | 2 398.00 |
VC Group and associates | 998 750.00 | 998 750.00 | | 998 750.00 |
VI Group and Associates | 109 648.00 | 109 648.00 | | 109 648.00 |
VM Income taxes | 12 216.00 | 12 216.00 | | 12 216.00 |
VQ Other Taxes, Duties, and Similar Debts | 600.00 | 600.00 | | 600.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 463.00 | 1 463.00 | | 1 463.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 469 466.00 | 2 469 466.00 | | 2 469 466.00 |
VW VAT | 86 233.00 | 86 233.00 | | 86 233.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 369 153.00 | 369 153.00 | | 369 153.00 |
