| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 995.00 | 2 995.00 | | 2 995.00 |
AT Other tangible assets | 1 843.00 | 1 843.00 | | 1 843.00 |
BJ TOTAL (I) | 2 013 589.00 | 4 838.00 | 2 008 751.00 | 2 013 589.00 |
BX Customers and related accounts | 1 028 102.00 | | 1 028 102.00 | 1 028 102.00 |
BZ Other receivables | 2 016 241.00 | | 2 016 241.00 | 2 016 241.00 |
CF Cash and cash equivalents | 6 170 919.00 | | 6 170 919.00 | 6 170 919.00 |
CH Prepaid expenses | 2 735.00 | | 2 735.00 | 2 735.00 |
CJ TOTAL (II) | 9 217 998.00 | | 9 217 998.00 | 9 217 998.00 |
CO Grand total (0 to V) | 11 231 587.00 | 4 838.00 | 11 226 749.00 | 11 231 587.00 |
CU Other investments | 2 008 751.00 | | 2 008 751.00 | 2 008 751.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 321 000.00 | 1 321 000.00 | | 1 321 000.00 |
DD Legal reserve (1) | 132 100.00 | 132 100.00 | | 132 100.00 |
DG Other reserves | 1 053 801.00 | 708 160.00 | | 1 053 801.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 924 494.00 | 345 641.00 | | 7 924 494.00 |
DL TOTAL (I) | 10 431 395.00 | 2 506 901.00 | | 10 431 395.00 |
DU Loans and Debts from Credit Institutions (3) | | 723 770.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | | 246 539.00 | | |
DX Trade payables and related accounts | 5 886.00 | 1 903.00 | | 5 886.00 |
DY Tax and social security liabilities | 761 758.00 | 300 388.00 | | 761 758.00 |
EA Other liabilities | 27 710.00 | 19 453.00 | | 27 710.00 |
EC TOTAL (IV) | 795 354.00 | 1 292 052.00 | | 795 354.00 |
EE Grand total (I to V) | 11 226 749.00 | 3 798 953.00 | | 11 226 749.00 |
EG Accrued income and payables due within one year | 795 354.00 | 812 052.00 | | 795 354.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 1 429 487.00 | |
FJ Net sales | | | 1 429 487.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 15 142.00 | |
FQ Other income | | | 18.00 | |
FR Total operating income (I) | | | 1 444 647.00 | |
FW Other purchases and external expenses | | | 129 130.00 | |
FX Taxes, duties, and similar payments | | | 12 948.00 | |
FY Salaries and Wages | | | 886 356.00 | |
FZ Social Security Contributions | | | 38 919.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 158.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 1 067 512.00 | |
GG - OPERATING RESULT (I - II) | | | 377 135.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 890 000.00 | |
GL Other interest and similar income | | | 3 153.00 | |
GP Total financial income (V) | | | 2 893 153.00 | |
GR Interest and similar expenses | | | 13 438.00 | |
GU Total financial expenses (VI) | | | 13 438.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 879 715.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 256 850.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 6 007 500.00 | | | 6 007 500.00 |
HD Total exceptional income (VII) | 6 007 500.00 | | | 6 007 500.00 |
HE Exceptional expenses on management operations | | 120.00 | | |
HF Exceptional expenses on capital transactions | 1 001 250.00 | | | 1 001 250.00 |
HH Total exceptional expenses (VIII) | 1 001 250.00 | 120.00 | | 1 001 250.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 5 006 250.00 | -120.00 | | 5 006 250.00 |
HK Income tax | 338 606.00 | 19 874.00 | | 338 606.00 |
HL TOTAL REVENUE (I + III + V + VII) | 10 345 300.00 | 1 392 556.00 | | 10 345 300.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 420 806.00 | 1 046 915.00 | | 2 420 806.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 924 494.00 | 345 641.00 | | 7 924 494.00 |
| |
| 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 | 3 014 838.00 | | 1 998 751.00 | 3 014 838.00 |
I3 DECREASES Total Financial Fixed Assets | | 3 000 000.00 | 2 008 751.00 | |
I4 DECREASES Grand Total | | 3 000 000.00 | 2 013 589.00 | |
IO DECREASES Total including other intangible assets | | | 2 995.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 843.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 995.00 | | | 2 995.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 843.00 | | | 1 843.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 010 000.00 | | 1 998 751.00 | 3 010 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 681.00 | 158.00 | | 4 681.00 |
PE DEPRECIATION Total including other intangible assets | 2 995.00 | | | 2 995.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 686.00 | 158.00 | | 1 686.00 |
| |
| 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 | 5 886.00 | 5 886.00 | | 5 886.00 |
8D Social Security and Other Social Organizations | 761 758.00 | 761 758.00 | | 761 758.00 |
8K Other liabilities (including liabilities related to repo transactions) | 27 710.00 | 27 710.00 | | 27 710.00 |
UX Other trade receivables | 1 028 102.00 | 1 028 102.00 | | 1 028 102.00 |
VK Loans repaid during the year | 720 000.00 | | | 720 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 016 241.00 | 2 016 241.00 | | 2 016 241.00 |
VS Prepaid expenses | 2 735.00 | 2 735.00 | | 2 735.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 047 079.00 | 3 047 079.00 | | 3 047 079.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 795 354.00 | 795 354.00 | | 795 354.00 |
