| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 36 259.00 | 20 421.00 | 15 838.00 | 36 259.00 |
BD Other fixed assets | 20 002.00 | | 20 002.00 | 20 002.00 |
BH Other financial assets | 673 756.00 | | 673 756.00 | 673 756.00 |
BJ TOTAL (I) | 2 165 884.00 | 20 421.00 | 2 145 464.00 | 2 165 884.00 |
BV Advances and down payments on orders | 1 080.00 | | 1 080.00 | 1 080.00 |
BX Customers and related accounts | 55 200.00 | | 55 200.00 | 55 200.00 |
BZ Other receivables | 8 418.00 | | 8 418.00 | 8 418.00 |
CD Marketable securities | 550 450.00 | 4 600.00 | 545 850.00 | 550 450.00 |
CF Cash and cash equivalents | 439 021.00 | | 439 021.00 | 439 021.00 |
CH Prepaid expenses | 6 369.00 | | 6 369.00 | 6 369.00 |
CJ TOTAL (II) | 1 060 539.00 | 4 600.00 | 1 055 939.00 | 1 060 539.00 |
CO Grand total (0 to V) | 3 226 423.00 | 25 021.00 | 3 201 402.00 | 3 226 423.00 |
CU Other investments | 1 435 868.00 | | 1 435 868.00 | 1 435 868.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 293 760.00 | | | 293 760.00 |
DD Legal reserve (1) | 29 376.00 | | | 29 376.00 |
DG Other reserves | 2 441 437.00 | | | 2 441 437.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 128 146.00 | | | 128 146.00 |
DL TOTAL (I) | 2 892 719.00 | | | 2 892 719.00 |
DU Loans and Debts from Credit Institutions (3) | 43 700.00 | | | 43 700.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 248.00 | | | 24 248.00 |
DX Trade payables and related accounts | 13 274.00 | | | 13 274.00 |
DY Tax and social security liabilities | 221 209.00 | | | 221 209.00 |
EA Other liabilities | 6 252.00 | | | 6 252.00 |
EC TOTAL (IV) | 308 683.00 | | | 308 683.00 |
EE Grand total (I to V) | 3 201 402.00 | | | 3 201 402.00 |
EG Accrued income and payables due within one year | 308 683.00 | | | 308 683.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 302 000.00 | | 302 000.00 | 302 000.00 |
FJ Net sales | 302 000.00 | | 302 000.00 | 302 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 15 138.00 | |
FR Total operating income (I) | | | 317 138.00 | |
FW Other purchases and external expenses | | | 55 755.00 | |
FX Taxes, duties, and similar payments | | | 18 096.00 | |
FY Salaries and Wages | | | 176 717.00 | |
FZ Social Security Contributions | | | 87 707.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 785.00 | |
GE Other Expenses | | | 880.00 | |
GF Total Operating Expenses (II) | | | 349 941.00 | |
GG - OPERATING RESULT (I - II) | | | -32 802.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 260 000.00 | |
GL Other interest and similar income | | | 2 263.00 | |
GP Total financial income (V) | | | 262 263.00 | |
GQ Financial allocations to depreciation and provisions | | | 4 600.00 | |
GR Interest and similar expenses | | | 3 640.00 | |
GU Total financial expenses (VI) | | | 8 240.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 254 023.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 221 221.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 15 138.00 | | | 15 138.00 |
A2 TOTAL ASSETS | 1 026.00 | | | 1 026.00 |
A4 Equity method investments | 879.00 | | | 879.00 |
HE Exceptional expenses on management operations | 123.00 | | | 123.00 |
HH Total exceptional expenses (VIII) | 123.00 | | | 123.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -123.00 | | | -123.00 |
HJ Employee participation in company results | 92 210.00 | | | 92 210.00 |
HK Income tax | 742.00 | | | 742.00 |
HL TOTAL REVENUE (I + III + V + VII) | 579 401.00 | | | 579 401.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 451 256.00 | | | 451 256.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 128 146.00 | | | 128 146.00 |
| |
| 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 | 2 165 884.00 | | | 2 165 884.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 129 626.00 | |
I4 DECREASES Grand Total | | | 2 165 884.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 36 259.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 36 259.00 | | | 36 259.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 129 626.00 | | | 2 129 626.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 636.00 | 10 785.00 | 20 421.00 | 9 636.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 636.00 | 10 785.00 | 20 421.00 | 9 636.00 |
| |
| 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 | 13 274.00 | 13 274.00 | | 13 274.00 |
8C Staff and Related Accounts | 152 215.00 | 152 215.00 | | 152 215.00 |
8D Social Security and Other Social Organizations | 40 866.00 | 40 866.00 | | 40 866.00 |
8E Income Taxes | 742.00 | 742.00 | | 742.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 252.00 | 6 252.00 | | 6 252.00 |
UX Other trade receivables | 55 200.00 | 55 200.00 | | 55 200.00 |
VB VAT | 8 011.00 | 8 011.00 | | 8 011.00 |
VH Loans with a maturity of more than one year at origin | 43 700.00 | 43 700.00 | | 43 700.00 |
VI Group and Associates | 24 248.00 | 24 248.00 | | 24 248.00 |
VK Loans repaid during the year | 86 956.00 | | | 86 956.00 |
VQ Other Taxes, Duties, and Similar Debts | 18 175.00 | 18 175.00 | | 18 175.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 407.00 | 407.00 | | 407.00 |
VS Prepaid expenses | 6 369.00 | 6 369.00 | | 6 369.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 69 987.00 | 69 987.00 | | 69 987.00 |
VW VAT | 9 210.00 | 9 210.00 | | 9 210.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 308 683.00 | 308 683.00 | | 308 683.00 |
