| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 55 830.00 | 45 830.00 | 10 000.00 | 55 830.00 |
AT Other tangible assets | 134 372.00 | 109 248.00 | 25 124.00 | 134 372.00 |
BD Other fixed assets | 23.00 | | 23.00 | 23.00 |
BH Other financial assets | 990 308.00 | 989 633.00 | 675.00 | 990 308.00 |
BJ TOTAL (I) | 4 475 293.00 | 1 144 761.00 | 3 330 532.00 | 4 475 293.00 |
BX Customers and related accounts | 616 354.00 | | 616 354.00 | 616 354.00 |
BZ Other receivables | 3 490 779.00 | 280 000.00 | 3 210 779.00 | 3 490 779.00 |
CD Marketable securities | 500 000.00 | | 500 000.00 | 500 000.00 |
CF Cash and cash equivalents | 3 013 456.00 | | 3 013 456.00 | 3 013 456.00 |
CH Prepaid expenses | 8 944.00 | | 8 944.00 | 8 944.00 |
CJ TOTAL (II) | 7 629 532.00 | 280 000.00 | 7 349 532.00 | 7 629 532.00 |
CO Grand total (0 to V) | 12 104 825.00 | 1 424 761.00 | 10 680 064.00 | 12 104 825.00 |
CU Other investments | 3 294 760.00 | 50.00 | 3 294 710.00 | 3 294 760.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000 000.00 | 3 000 000.00 | | 3 000 000.00 |
DD Legal reserve (1) | 300 000.00 | 300 000.00 | | 300 000.00 |
DG Other reserves | 3 574 152.00 | 2 648 152.00 | | 3 574 152.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 119 425.00 | 926 000.00 | | 1 119 425.00 |
DL TOTAL (I) | 7 993 577.00 | 6 874 152.00 | | 7 993 577.00 |
DU Loans and Debts from Credit Institutions (3) | 6 963.00 | 23 567.00 | | 6 963.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 551 967.00 | 3 419 801.00 | | 2 551 967.00 |
DX Trade payables and related accounts | 24 809.00 | 27 692.00 | | 24 809.00 |
DY Tax and social security liabilities | 102 726.00 | 89 318.00 | | 102 726.00 |
DZ Fixed asset liabilities and related accounts | 23.00 | 23.00 | | 23.00 |
EC TOTAL (IV) | 2 686 487.00 | 3 560 402.00 | | 2 686 487.00 |
EE Grand total (I to V) | 10 680 064.00 | 10 434 554.00 | | 10 680 064.00 |
EG Accrued income and payables due within one year | 2 686 487.00 | 3 553 440.00 | | 2 686 487.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 513 628.00 | | 513 628.00 | 513 628.00 |
FJ Net sales | 513 628.00 | | 513 628.00 | 513 628.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 13 813.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 527 443.00 | |
FW Other purchases and external expenses | | | 292 087.00 | |
FX Taxes, duties, and similar payments | | | 8 854.00 | |
FZ Social Security Contributions | | | 10 000.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 021.00 | |
GE Other Expenses | | | 123.00 | |
GF Total Operating Expenses (II) | | | 319 085.00 | |
GG - OPERATING RESULT (I - II) | | | 208 358.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 110 491.00 | |
GL Other interest and similar income | | | 9 737.00 | |
GM Reversals of provisions and transfers of expenses | | | 2 817.00 | |
GP Total financial income (V) | | | 1 123 045.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 140.00 | |
GU Total financial expenses (VI) | | | 140.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 122 905.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 331 263.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 13 813.00 | 14 576.00 | | 13 813.00 |
A2 TOTAL ASSETS | 10 000.00 | | | 10 000.00 |
A4 Equity method investments | 120.00 | | | 120.00 |
HB Exceptional income from capital transactions | 554 515.00 | 11 500.00 | | 554 515.00 |
HD Total exceptional income (VII) | 554 515.00 | 11 500.00 | | 554 515.00 |
HF Exceptional expenses on capital transactions | 695 287.00 | 12 925.00 | | 695 287.00 |
HH Total exceptional expenses (VIII) | 695 287.00 | 12 925.00 | | 695 287.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -140 773.00 | -1 425.00 | | -140 773.00 |
HK Income tax | 71 065.00 | 92 273.00 | | 71 065.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 205 002.00 | 1 278 847.00 | | 2 205 002.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 085 578.00 | 352 847.00 | | 1 085 578.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 119 425.00 | 926 000.00 | | 1 119 425.00 |
| |
| 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 | 5 148 080.00 | | 22 500.00 | 5 148 080.00 |
I3 DECREASES Total Financial Fixed Assets | | 695 287.00 | 4 285 091.00 | |
I4 DECREASES Grand Total | | 695 287.00 | 4 475 293.00 | |
IO DECREASES Total including other intangible assets | | | 55 830.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 134 372.00 | |
KD ACQUISITIONS Total including other intangible assets | 55 830.00 | | | 55 830.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 134 372.00 | | | 134 372.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 957 878.00 | | 22 500.00 | 4 957 878.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 147 058.00 | 8 021.00 | | 147 058.00 |
PE DEPRECIATION Total including other intangible assets | 45 830.00 | | | 45 830.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 101 227.00 | 8 021.00 | | 101 227.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 989 633.00 | | | 989 633.00 |
6X Other provisions for depreciation | 282 817.00 | | 2 817.00 | 282 817.00 |
7B Total provisions for depreciation | 1 272 500.00 | | 2 817.00 | 1 272 500.00 |
7C Grand total | 1 272 500.00 | | 2 817.00 | 1 272 500.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | | 2 817.00 | |
| |
| 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 | 24 809.00 | 24 809.00 | | 24 809.00 |
8J Fixed Asset Liabilities and Related Accounts | 23.00 | 23.00 | | 23.00 |
UT Other financial assets | 990 308.00 | | 990 308.00 | 990 308.00 |
UX Other trade receivables | 616 354.00 | 616 354.00 | | 616 354.00 |
VB VAT | 30 762.00 | 30 762.00 | | 30 762.00 |
VC Group and associates | 2 812 927.00 | 2 812 927.00 | | 2 812 927.00 |
VH Loans with a maturity of more than one year at origin | 6 963.00 | 6 963.00 | | 6 963.00 |
VI Group and Associates | 2 551 967.00 | 2 551 967.00 | | 2 551 967.00 |
VK Loans repaid during the year | 16 601.00 | | | 16 601.00 |
VM Income taxes | 305 737.00 | 305 737.00 | | 305 737.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 341 352.00 | 341 352.00 | | 341 352.00 |
VS Prepaid expenses | 8 944.00 | 8 944.00 | | 8 944.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 106 384.00 | 4 116 077.00 | 990 308.00 | 5 106 384.00 |
VW VAT | 102 726.00 | 102 726.00 | | 102 726.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 686 487.00 | 2 686 487.00 | | 2 686 487.00 |
