| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 130 000.00 | | 130 000.00 | 130 000.00 |
AP Buildings | 520 000.00 | 74 083.00 | 445 917.00 | 520 000.00 |
BB Receivables related to investments | 4 114 112.00 | | 4 114 112.00 | 4 114 112.00 |
BH Other financial assets | 1 519.00 | | 1 519.00 | 1 519.00 |
BJ TOTAL (I) | 5 490 008.00 | 74 083.00 | 5 415 925.00 | 5 490 008.00 |
BX Customers and related accounts | 14 979.00 | | 14 979.00 | 14 979.00 |
BZ Other receivables | 3 614.00 | | 3 614.00 | 3 614.00 |
CF Cash and cash equivalents | 3 481 212.00 | | 3 481 212.00 | 3 481 212.00 |
CH Prepaid expenses | 1 008.00 | | 1 008.00 | 1 008.00 |
CJ TOTAL (II) | 3 500 813.00 | | 3 500 813.00 | 3 500 813.00 |
CO Grand total (0 to V) | 8 990 820.00 | 74 083.00 | 8 916 737.00 | 8 990 820.00 |
CR Shares due in more than one year | 1.00 | | | 1.00 |
CU Other investments | 724 377.00 | | 724 377.00 | 724 377.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 450 000.00 | 450 000.00 | | 450 000.00 |
DD Legal reserve (1) | 45 000.00 | 45 000.00 | | 45 000.00 |
DG Other reserves | 6 419 800.00 | 6 208 900.00 | | 6 419 800.00 |
DH Retained earnings | 9 024.00 | 9 012.00 | | 9 024.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 655 525.00 | 210 912.00 | | 1 655 525.00 |
DL TOTAL (I) | 8 579 349.00 | 6 923 824.00 | | 8 579 349.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 115.00 | 17 243.00 | | 16 115.00 |
DY Tax and social security liabilities | 3 136.00 | 2 449.00 | | 3 136.00 |
EA Other liabilities | 1 292.00 | 2 277.00 | | 1 292.00 |
EB Prepaid income (2) | 7 631.00 | 7 456.00 | | 7 631.00 |
EC TOTAL (IV) | 28 174.00 | 29 424.00 | | 28 174.00 |
ED (V) | 309 214.00 | 261 732.00 | | 309 214.00 |
EE Grand total (I to V) | 8 916 737.00 | 7 214 980.00 | | 8 916 737.00 |
EG Accrued income and payables due within one year | 28 174.00 | 29 424.00 | | 28 174.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FG Production sold - services | 51 664.00 | | 51 664.00 | 51 664.00 |
FJ Net sales | 51 664.00 | | 51 664.00 | 51 664.00 |
FQ Other income | | | 148.00 | |
FR Total operating income (I) | | | 51 813.00 | |
FT Inventory change (goods) | | | | |
FW Other purchases and external expenses | | | 17 245.00 | |
FX Taxes, duties, and similar payments | | | 2 689.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 20 800.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 40 735.00 | |
GG - OPERATING RESULT (I - II) | | | 11 077.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 764 132.00 | |
GK Income from other securities and fixed asset receivables | | | 10 398.00 | |
GL Other interest and similar income | | | 5 362.00 | |
GN Positive exchange differences | | | | |
GP Total financial income (V) | | | 1 779 892.00 | |
GR Interest and similar expenses | | | 30 843.00 | |
GU Total financial expenses (VI) | | | 30 843.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 749 049.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 760 127.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 5 769.00 | 1 698.00 | | 5 769.00 |
HD Total exceptional income (VII) | 5 769.00 | 1 698.00 | | 5 769.00 |
HE Exceptional expenses on management operations | 2 963.00 | 1 448.00 | | 2 963.00 |
HH Total exceptional expenses (VIII) | 2 963.00 | 1 448.00 | | 2 963.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 806.00 | 251.00 | | 2 806.00 |
HK Income tax | 107 408.00 | 111 022.00 | | 107 408.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 837 474.00 | 2 175 371.00 | | 1 837 474.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 181 949.00 | 1 964 460.00 | | 181 949.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 655 525.00 | 210 912.00 | | 1 655 525.00 |
| |
| 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 | 5 160 544.00 | | 1 302 637.00 | 5 160 544.00 |
I3 DECREASES Total Financial Fixed Assets | 973 173.00 | | 4 840 008.00 | 973 173.00 |
I4 DECREASES Grand Total | 973 173.00 | | 5 490 008.00 | 973 173.00 |
IY DECREASES Total Tangible Fixed Assets | | | 650 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 650 000.00 | | | 650 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 510 544.00 | | 1 302 637.00 | 4 510 544.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 53 283.00 | 20 800.00 | | 53 283.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 53 283.00 | 20 800.00 | | 53 283.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 16 115.00 | 16 115.00 | | 16 115.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 292.00 | 1 292.00 | | 1 292.00 |
8L Deferred income | 7 631.00 | 7 631.00 | | 7 631.00 |
UL Receivables related to investments | 4 114 112.00 | | 4 114 112.00 | 4 114 112.00 |
UT Other financial assets | 1 519.00 | | 1 519.00 | 1 519.00 |
UX Other trade receivables | 14 979.00 | 14 979.00 | | 14 979.00 |
VJ Loans taken out during the year | 176.00 | | | 176.00 |
VM Income taxes | 3 614.00 | 3 614.00 | | 3 614.00 |
VS Prepaid expenses | 1 008.00 | 1 008.00 | | 1 008.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 135 232.00 | 19 601.00 | 4 115 631.00 | 4 135 232.00 |
VW VAT | 3 136.00 | 3 136.00 | | 3 136.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 174.00 | 28 174.00 | | 28 174.00 |
