| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 405.00 | 1 190.00 | 1 214.00 | 2 405.00 |
BD Other fixed assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 938 895.00 | 1 190.00 | 937 704.00 | 938 895.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 119 305.00 | | 119 305.00 | 119 305.00 |
CD Marketable securities | 105 263.00 | | 105 263.00 | 105 263.00 |
CF Cash and cash equivalents | 155 126.00 | | 155 126.00 | 155 126.00 |
CJ TOTAL (II) | 379 693.00 | | 379 693.00 | 379 693.00 |
CO Grand total (0 to V) | 1 318 588.00 | 1 190.00 | 1 317 398.00 | 1 318 588.00 |
CR Shares due in more than one year | 117 743.00 | | | 117 743.00 |
CU Other investments | 936 460.00 | | 936 460.00 | 936 460.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 887 060.00 | 887 060.00 | | 887 060.00 |
DD Legal reserve (1) | 22 968.00 | 21 863.00 | | 22 968.00 |
DE Statutory or contractual reserves | 49 623.00 | 49 623.00 | | 49 623.00 |
DH Retained earnings | 214 868.00 | 193 871.00 | | 214 868.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 47 413.00 | 22 102.00 | | 47 413.00 |
DL TOTAL (I) | 1 221 931.00 | 1 174 519.00 | | 1 221 931.00 |
DU Loans and Debts from Credit Institutions (3) | 2 955.00 | 11 525.00 | | 2 955.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 233.00 | 3 298.00 | | 4 233.00 |
DX Trade payables and related accounts | 7 868.00 | 7 870.00 | | 7 868.00 |
DY Tax and social security liabilities | 6 366.00 | 9 229.00 | | 6 366.00 |
EA Other liabilities | 74 043.00 | 4 150.00 | | 74 043.00 |
EC TOTAL (IV) | 95 466.00 | 36 071.00 | | 95 466.00 |
EE Grand total (I to V) | 1 317 398.00 | 1 210 590.00 | | 1 317 398.00 |
EG Accrued income and payables due within one year | 95 466.00 | 33 126.00 | | 95 466.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 49 200.00 | | 49 200.00 | 49 200.00 |
FJ Net sales | 49 200.00 | | 49 200.00 | 49 200.00 |
FR Total operating income (I) | | | 49 200.00 | |
FW Other purchases and external expenses | | | 19 494.00 | |
FX Taxes, duties, and similar payments | | | 1 002.00 | |
FZ Social Security Contributions | | | 1 089.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 240.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 21 826.00 | |
GG - OPERATING RESULT (I - II) | | | 27 374.00 | |
GH Attributed profit or transferred loss (III) | | | 38 919.00 | |
GI Supported loss or transferred profit (IV) | | | | |
GP Total financial income (V) | | | 337.00 | |
GR Interest and similar expenses | | | 357.00 | |
GU Total financial expenses (VI) | | | 357.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -20.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 66 273.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 400.00 | | | 400.00 |
HD Total exceptional income (VII) | 400.00 | | | 400.00 |
HE Exceptional expenses on management operations | 287.00 | 131.00 | | 287.00 |
HH Total exceptional expenses (VIII) | 287.00 | 181.00 | | 287.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 113.00 | -181.00 | | 113.00 |
HK Income tax | 18 973.00 | 13 559.00 | | 18 973.00 |
HL TOTAL REVENUE (I + III + V + VII) | 88 856.00 | 61 811.00 | | 88 856.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 41 443.00 | 39 710.00 | | 41 443.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 47 413.00 | 22 102.00 | | 47 413.00 |
| |
| 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 | 939 337.00 | | 582.00 | 939 337.00 |
I3 DECREASES Total Financial Fixed Assets | | | 936 490.00 | |
I4 DECREASES Grand Total | | 1 024.00 | 938 895.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 024.00 | 2 405.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 847.00 | | 582.00 | 2 847.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 936 490.00 | | | 936 490.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 975.00 | 240.00 | 1 024.00 | 1 975.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 975.00 | 240.00 | 1 024.00 | 1 975.00 |
| |
| 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 | 7 868.00 | 7 868.00 | | 7 868.00 |
8E Income Taxes | 4 182.00 | 4 182.00 | | 4 182.00 |
8K Other liabilities (including liabilities related to repo transactions) | 74 043.00 | 74 043.00 | | 74 043.00 |
VB VAT | 1 300.00 | 1 300.00 | | 1 300.00 |
VH Loans with a maturity of more than one year at origin | 2 955.00 | 2 955.00 | | 2 955.00 |
VI Group and Associates | 4 233.00 | 4 233.00 | | 4 233.00 |
VK Loans repaid during the year | 8 539.00 | | | 8 539.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 118 005.00 | 257.00 | 117 748.00 | 118 005.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 119 305.00 | 1 557.00 | 117 748.00 | 119 305.00 |
VW VAT | 2 184.00 | 2 184.00 | | 2 184.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 95 466.00 | 95 466.00 | | 95 466.00 |
