| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 100 474.00 | 24 166.00 | 76 308.00 | 100 474.00 |
BB Receivables related to investments | 3 410 972.00 | | 3 410 972.00 | 3 410 972.00 |
BD Other fixed assets | 212.00 | | 212.00 | 212.00 |
BJ TOTAL (I) | 3 516 859.00 | 24 166.00 | 3 492 692.00 | 3 516 859.00 |
BT Goods | 433 450.00 | | 433 450.00 | 433 450.00 |
BZ Other receivables | 1 595.00 | | 1 595.00 | 1 595.00 |
CD Marketable securities | 100 101.00 | | 100 101.00 | 100 101.00 |
CF Cash and cash equivalents | 721 203.00 | | 721 203.00 | 721 203.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 1 256 350.00 | | 1 256 350.00 | 1 256 350.00 |
CO Grand total (0 to V) | 4 773 209.00 | 24 166.00 | 4 749 042.00 | 4 773 209.00 |
CP Shares due in less than one year | 3 410 972.00 | | | 3 410 972.00 |
CU Other investments | 5 200.00 | | 5 200.00 | 5 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 185 000.00 | 185 000.00 | | 185 000.00 |
DB Share, merger, contribution premiums, etc. | 2 200 961.00 | 2 200 961.00 | | 2 200 961.00 |
DD Legal reserve (1) | 18 500.00 | 18 500.00 | | 18 500.00 |
DG Other reserves | 2 109 900.00 | 2 049 194.00 | | 2 109 900.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 114 831.00 | 60 705.00 | | 114 831.00 |
DL TOTAL (I) | 4 629 193.00 | 4 514 361.00 | | 4 629 193.00 |
DV Miscellaneous Loans and Financial Debts (4) | 61 744.00 | 38 004.00 | | 61 744.00 |
DX Trade payables and related accounts | 9 729.00 | 14 826.00 | | 9 729.00 |
DY Tax and social security liabilities | 45 766.00 | 19 288.00 | | 45 766.00 |
EA Other liabilities | 100.00 | 100.00 | | 100.00 |
EC TOTAL (IV) | 117 340.00 | 72 219.00 | | 117 340.00 |
ED (V) | 2 509.00 | 2 415.00 | | 2 509.00 |
EE Grand total (I to V) | 4 749 042.00 | 4 588 995.00 | | 4 749 042.00 |
EG Accrued income and payables due within one year | 117 340.00 | 72 219.00 | | 117 340.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 330 800.00 | | 330 800.00 | 330 800.00 |
FJ Net sales | 330 800.00 | | 330 800.00 | 330 800.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 381.00 | |
FR Total operating income (I) | | | 331 181.00 | |
FS Purchases of goods (including customs duties) | | | 108 420.00 | |
FT Inventory change (goods) | | | -107 800.00 | |
FW Other purchases and external expenses | | | 128 675.00 | |
FX Taxes, duties, and similar payments | | | 1 716.00 | |
FY Salaries and Wages | | | 36 381.00 | |
FZ Social Security Contributions | | | 15 321.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 823.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 185 541.00 | |
GG - OPERATING RESULT (I - II) | | | 145 639.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 28 066.00 | |
GL Other interest and similar income | | | 3 433.00 | |
GM Reversals of provisions and transfers of expenses | | | 5 759.00 | |
GP Total financial income (V) | | | 37 259.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 3 873.00 | |
GU Total financial expenses (VI) | | | 3 873.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 33 386.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 179 026.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 5 759.00 | | | 5 759.00 |
HE Exceptional expenses on management operations | 180.00 | 520.00 | | 180.00 |
HH Total exceptional expenses (VIII) | 180.00 | 520.00 | | 180.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -180.00 | -520.00 | | -180.00 |
HK Income tax | 64 015.00 | 23 105.00 | | 64 015.00 |
HL TOTAL REVENUE (I + III + V + VII) | 368 440.00 | 338 663.00 | | 368 440.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 253 609.00 | 277 958.00 | | 253 609.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 114 831.00 | 60 705.00 | | 114 831.00 |
| |
| 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 | 3 099 141.00 | | 448 546.00 | 3 099 141.00 |
I3 DECREASES Total Financial Fixed Assets | | 30 828.00 | 3 416 384.00 | |
I4 DECREASES Grand Total | | 30 828.00 | 3 516 859.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 100 474.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 100 474.00 | | | 100 474.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 998 666.00 | | 448 546.00 | 2 998 666.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 21 342.00 | 2 823.00 | | 21 342.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 21 342.00 | 2 823.00 | | 21 342.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 5 759.00 | | 5 759.00 | 5 759.00 |
7C Grand total | 5 759.00 | | 5 759.00 | 5 759.00 |
UG - Financial | | | 5 759.00 | |
| |
| 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 | 9 729.00 | 9 729.00 | | 9 729.00 |
8D Social Security and Other Social Organizations | 3 107.00 | 3 107.00 | | 3 107.00 |
8E Income Taxes | 40 907.00 | 40 907.00 | | 40 907.00 |
8K Other liabilities (including liabilities related to repo transactions) | 100.00 | 100.00 | | 100.00 |
UL Receivables related to investments | 3 410 972.00 | 3 410 972.00 | | 3 410 972.00 |
VB VAT | 1 595.00 | 1 595.00 | | 1 595.00 |
VI Group and Associates | 61 744.00 | 61 744.00 | | 61 744.00 |
VQ Other Taxes, Duties, and Similar Debts | 465.00 | 465.00 | | 465.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 412 567.00 | 3 412 567.00 | | 3 412 567.00 |
VW VAT | 1 287.00 | 1 287.00 | | 1 287.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 117 340.00 | 117 340.00 | | 117 340.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 2.00 | | | 2.00 |
