| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | | | -6.00 | |
AF Concessions, Patents and Similar Rights | 418.00 | 418.00 | | 418.00 |
AT Other tangible assets | 2 549.00 | 1 877.00 | 672.00 | 2 549.00 |
BJ TOTAL (I) | 4 738 708.00 | 2 295.00 | 4 736 413.00 | 4 738 708.00 |
BX Customers and related accounts | 2 700.00 | | 2 700.00 | 2 700.00 |
BZ Other receivables | 911 827.00 | | 911 827.00 | 911 827.00 |
CF Cash and cash equivalents | 1 531 573.00 | | 1 531 573.00 | 1 531 573.00 |
CH Prepaid expenses | 920.00 | | 920.00 | 920.00 |
CJ TOTAL (II) | 2 447 021.00 | | 2 447 021.00 | 2 447 021.00 |
CO Grand total (0 to V) | 7 185 730.00 | 2 295.00 | 7 183 434.00 | 7 185 730.00 |
CU Other investments | 4 735 741.00 | | 4 735 741.00 | 4 735 741.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 622 730.00 | 2 622 730.00 | | 2 622 730.00 |
DD Legal reserve (1) | 188 324.00 | 188 324.00 | | 188 324.00 |
DG Other reserves | 3 578 164.00 | 3 578 164.00 | | 3 578 164.00 |
DH Retained earnings | -36 967.00 | | | -36 967.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 665 862.00 | -36 967.00 | | 665 862.00 |
DL TOTAL (I) | 7 018 113.00 | 6 352 251.00 | | 7 018 113.00 |
DQ Provisions for Expenses | 46 301.00 | 46 301.00 | | 46 301.00 |
DR TOTAL (IV) | 46 301.00 | 46 301.00 | | 46 301.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 650.00 | 10 650.00 | | 8 650.00 |
DX Trade payables and related accounts | 11 608.00 | 7 516.00 | | 11 608.00 |
DY Tax and social security liabilities | 97 034.00 | 127 223.00 | | 97 034.00 |
EA Other liabilities | 1 728.00 | 1 087.00 | | 1 728.00 |
EC TOTAL (IV) | 119 020.00 | 146 477.00 | | 119 020.00 |
EE Grand total (I to V) | 7 183 434.00 | 6 545 029.00 | | 7 183 434.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 378 900.00 | | 378 900.00 | 378 900.00 |
FJ Net sales | 378 900.00 | | 378 900.00 | 378 900.00 |
FN Capitalized production | | | 4 200.00 | |
FR Total operating income (I) | | | 383 100.00 | |
FW Other purchases and external expenses | | | 67 728.00 | |
FX Taxes, duties, and similar payments | | | 17 147.00 | |
FY Salaries and Wages | | | 206 671.00 | |
FZ Social Security Contributions | | | 90 627.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 336.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 382 509.00 | |
GG - OPERATING RESULT (I - II) | | | 591.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 696 463.00 | |
GL Other interest and similar income | | | 6 636.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 703 099.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 46 300.00 | |
GU Total financial expenses (VI) | | | 46 300.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 656 799.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 657 389.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 602.00 | 263.00 | | 602.00 |
HH Total exceptional expenses (VIII) | 602.00 | 263.00 | | 602.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -602.00 | -263.00 | | -602.00 |
HK Income tax | -9 074.00 | 12 768.00 | | -9 074.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 086 199.00 | 513 139.00 | | 1 086 199.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 420 338.00 | 550 106.00 | | 420 338.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 665 862.00 | -36 967.00 | | 665 862.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 959.00 | 336.00 | | 1 959.00 |
PE DEPRECIATION Total including other intangible assets | 418.00 | | | 418.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 541.00 | 336.00 | | 1 541.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 46 301.00 | | | 46 301.00 |
| |
| 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 | 8 650.00 | 8 650.00 | | 8 650.00 |
8B Suppliers and Related Accounts | 11 608.00 | 11 608.00 | | 11 608.00 |
8D Social Security and Other Social Organizations | 97 035.00 | 97 035.00 | | 97 035.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 728.00 | 1 728.00 | | 1 728.00 |
VS Prepaid expenses | 915 448.00 | 915 448.00 | | 915 448.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 915 448.00 | 915 448.00 | | 915 448.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 119 020.00 | 119 020.00 | | 119 020.00 |
