| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 41 877.00 | 9 771.00 | 32 106.00 | 41 877.00 |
BB Receivables related to investments | 230 834.00 | | 230 834.00 | 230 834.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 1 014 891.00 | 9 771.00 | 1 005 120.00 | 1 014 891.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 55 187.00 | | 55 187.00 | 55 187.00 |
CD Marketable securities | 100 000.00 | | 100 000.00 | 100 000.00 |
CF Cash and cash equivalents | 347 721.00 | | 347 721.00 | 347 721.00 |
CH Prepaid expenses | 12 527.00 | | 12 527.00 | 12 527.00 |
CJ TOTAL (II) | 515 435.00 | | 515 435.00 | 515 435.00 |
CO Grand total (0 to V) | 1 530 327.00 | 9 771.00 | 1 520 555.00 | 1 530 327.00 |
CU Other investments | 742 165.00 | | 742 165.00 | 742 165.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 500.00 | 9 500.00 | | 9 500.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 1 140 839.00 | 943 953.00 | | 1 140 839.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 279 142.00 | 276 886.00 | | 279 142.00 |
DK Regulated provisions | 34 175.00 | 34 175.00 | | 34 175.00 |
DL TOTAL (I) | 1 464 656.00 | 1 265 514.00 | | 1 464 656.00 |
DU Loans and Debts from Credit Institutions (3) | 24 114.00 | 105 115.00 | | 24 114.00 |
DV Miscellaneous Loans and Financial Debts (4) | 247.00 | 16 058.00 | | 247.00 |
DX Trade payables and related accounts | 1 929.00 | 1 889.00 | | 1 929.00 |
DY Tax and social security liabilities | 29 608.00 | 25 680.00 | | 29 608.00 |
EC TOTAL (IV) | 55 899.00 | 148 742.00 | | 55 899.00 |
EE Grand total (I to V) | 1 520 555.00 | 1 414 256.00 | | 1 520 555.00 |
EG Accrued income and payables due within one year | 42 063.00 | 148 742.00 | | 42 063.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 132 000.00 | |
FJ Net sales | | | 132 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 250.00 | |
FR Total operating income (I) | | | 136 250.00 | |
FW Other purchases and external expenses | | | 14 014.00 | |
FX Taxes, duties, and similar payments | | | 15 168.00 | |
FY Salaries and Wages | | | 49 850.00 | |
FZ Social Security Contributions | | | 41 439.00 | |
GB Operating Expenses - Provisions | | | 9 771.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 130 246.00 | |
GG - OPERATING RESULT (I - II) | | | 6 004.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 274 952.00 | |
GK Income from other securities and fixed asset receivables | | | 2 926.00 | |
GL Other interest and similar income | | | 2 102.00 | |
GP Total financial income (V) | | | 279 981.00 | |
GR Interest and similar expenses | | | 3 626.00 | |
GU Total financial expenses (VI) | | | 3 626.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 276 355.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 282 359.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 12 500.00 | | | 12 500.00 |
HD Total exceptional income (VII) | 12 500.00 | | | 12 500.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 12 500.00 | | | 12 500.00 |
HK Income tax | 15 717.00 | 15 698.00 | | 15 717.00 |
HL TOTAL REVENUE (I + III + V + VII) | 428 731.00 | 411 539.00 | | 428 731.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 149 589.00 | 134 653.00 | | 149 589.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 279 142.00 | 276 886.00 | | 279 142.00 |
| |
| 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 | 975 136.00 | | 69 756.00 | 975 136.00 |
I3 DECREASES Total Financial Fixed Assets | | | 973 014.00 | |
I4 DECREASES Grand Total | | 30 000.00 | 1 014 891.00 | |
IY DECREASES Total Tangible Fixed Assets | | 30 000.00 | 41 877.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 30 000.00 | | 41 877.00 | 30 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 945 136.00 | | 27 879.00 | 945 136.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 30 000.00 | 9 771.00 | 30 000.00 | 30 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 30 000.00 | 9 771.00 | 30 000.00 | 30 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 34 175.00 | | | 34 175.00 |
| |
| 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 | 1 929.00 | 1 929.00 | | 1 929.00 |
8D Social Security and Other Social Organizations | 29 608.00 | 29 608.00 | | 29 608.00 |
8K Other liabilities (including liabilities related to repo transactions) | 247.00 | 247.00 | | 247.00 |
UL Receivables related to investments | 230 834.00 | | 230 834.00 | 230 834.00 |
VH Loans with a maturity of more than one year at origin | 24 114.00 | 10 278.00 | 13 836.00 | 24 114.00 |
VJ Loans taken out during the year | 30 900.00 | | | 30 900.00 |
VK Loans repaid during the year | 108 838.00 | | | 108 838.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 55 187.00 | 55 187.00 | | 55 187.00 |
VS Prepaid expenses | 12 527.00 | 12 527.00 | | 12 527.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 298 548.00 | 67 714.00 | 230 834.00 | 298 548.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 55 899.00 | 42 063.00 | 13 836.00 | 55 899.00 |
