| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 069.00 | 1 678.00 | 392.00 | 2 069.00 |
BH Other financial assets | 3 963 886.00 | | 3 963 886.00 | 3 963 886.00 |
BJ TOTAL (I) | 14 963 647.00 | 1 678.00 | 14 961 970.00 | 14 963 647.00 |
BX Customers and related accounts | 132 000.00 | | 132 000.00 | 132 000.00 |
BZ Other receivables | 78 150.00 | | 78 150.00 | 78 150.00 |
CF Cash and cash equivalents | 2 279 658.00 | | 2 279 658.00 | 2 279 658.00 |
CH Prepaid expenses | 1 352.00 | | 1 352.00 | 1 352.00 |
CJ TOTAL (II) | 2 491 160.00 | | 2 491 160.00 | 2 491 160.00 |
CO Grand total (0 to V) | 17 454 807.00 | 1 678.00 | 17 453 130.00 | 17 454 807.00 |
CP Shares due in less than one year | 3 963 886.00 | | | 3 963 886.00 |
CU Other investments | 10 997 692.00 | | 10 997 692.00 | 10 997 692.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 039 770.00 | 7 039 770.00 | | 7 039 770.00 |
DD Legal reserve (1) | 703 977.00 | 703 977.00 | | 703 977.00 |
DG Other reserves | 9 548 428.00 | 6 142 747.00 | | 9 548 428.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 48 469.00 | 5 341 012.00 | | 48 469.00 |
DL TOTAL (I) | 17 340 645.00 | 19 227 507.00 | | 17 340 645.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 433.00 | 1 528.00 | | 2 433.00 |
DX Trade payables and related accounts | 12 546.00 | 12 352.00 | | 12 546.00 |
DY Tax and social security liabilities | 97 506.00 | 207 729.00 | | 97 506.00 |
EC TOTAL (IV) | 112 485.00 | 221 609.00 | | 112 485.00 |
EE Grand total (I to V) | 17 453 130.00 | 19 449 116.00 | | 17 453 130.00 |
EG Accrued income and payables due within one year | 112 485.00 | 221 609.00 | | 112 485.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 660 000.00 | | 660 000.00 | 660 000.00 |
FJ Net sales | 660 000.00 | | 660 000.00 | 660 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 11 302.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 671 303.00 | |
FW Other purchases and external expenses | | | 82 688.00 | |
FX Taxes, duties, and similar payments | | | 15 477.00 | |
FY Salaries and Wages | | | 359 864.00 | |
FZ Social Security Contributions | | | 149 910.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 353.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 608 293.00 | |
GG - OPERATING RESULT (I - II) | | | 63 009.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 63 009.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 11 302.00 | 7 952.00 | | 11 302.00 |
HE Exceptional expenses on management operations | | 79.00 | | |
HH Total exceptional expenses (VIII) | | 79.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -79.00 | | |
HK Income tax | 14 540.00 | 87 874.00 | | 14 540.00 |
HL TOTAL REVENUE (I + III + V + VII) | 671 303.00 | 6 056 907.00 | | 671 303.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 622 833.00 | 715 895.00 | | 622 833.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 48 469.00 | 5 341 012.00 | | 48 469.00 |
| |
| 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 | 14 963 647.00 | | | 14 963 647.00 |
I3 DECREASES Total Financial Fixed Assets | | | 14 961 578.00 | |
I4 DECREASES Grand Total | | | 14 963 647.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 069.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 069.00 | | | 2 069.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 14 961 578.00 | | | 14 961 578.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 325.00 | 353.00 | | 1 325.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 325.00 | 353.00 | | 1 325.00 |
| |
| 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 | 12 546.00 | 12 546.00 | | 12 546.00 |
8C Staff and Related Accounts | 26 215.00 | 26 215.00 | | 26 215.00 |
8D Social Security and Other Social Organizations | 47 316.00 | 47 316.00 | | 47 316.00 |
UT Other financial assets | 3 963 886.00 | 3 963 886.00 | | 3 963 886.00 |
UX Other trade receivables | 132 000.00 | 132 000.00 | | 132 000.00 |
VB VAT | 2 038.00 | 2 038.00 | | 2 038.00 |
VI Group and Associates | 2 433.00 | 2 433.00 | | 2 433.00 |
VM Income taxes | 74 870.00 | 74 870.00 | | 74 870.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 951.00 | 1 951.00 | | 1 951.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 241.00 | 1 241.00 | | 1 241.00 |
VS Prepaid expenses | 1 352.00 | 1 352.00 | | 1 352.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 175 388.00 | 4 175 388.00 | | 4 175 388.00 |
VW VAT | 22 024.00 | 22 024.00 | | 22 024.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 112 485.00 | 112 485.00 | | 112 485.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 14 606.00 | 17 905.00 | | 14 606.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 16 840.00 | 21 943.00 | | 16 840.00 |
ST Other accounts | 54 360.00 | 56 414.00 | | 54 360.00 |
XQ Rental, rental and co-ownership charges | 11 488.00 | 10 360.00 | | 11 488.00 |
YW Business tax | 871.00 | 876.00 | | 871.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 15 477.00 | 18 781.00 | | 15 477.00 |
YY Amount of VAT collected | 136 072.00 | 132 000.00 | | 136 072.00 |
YZ Total deductible VAT on goods and services | 6 465.00 | 7 586.00 | | 6 465.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 82 688.00 | 88 717.00 | | 82 688.00 |
