| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 8 321.00 | | 8 321.00 | 8 321.00 |
BJ TOTAL (I) | 169 569.00 | 1 600.00 | 167 969.00 | 169 569.00 |
BZ Other receivables | 9 628.00 | | 9 628.00 | 9 628.00 |
CF Cash and cash equivalents | 8 537.00 | | 8 537.00 | 8 537.00 |
CJ TOTAL (II) | 18 165.00 | | 18 165.00 | 18 165.00 |
CO Grand total (0 to V) | 187 734.00 | 1 600.00 | 186 134.00 | 187 734.00 |
CP Shares due in less than one year | 8 321.00 | | | 8 321.00 |
CU Other investments | 161 248.00 | 1 600.00 | 159 648.00 | 161 248.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 117 973.00 | 88 111.00 | | 117 973.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 34 610.00 | 29 862.00 | | 34 610.00 |
DK Regulated provisions | 1 908.00 | 1 908.00 | | 1 908.00 |
DL TOTAL (I) | 155 591.00 | 120 981.00 | | 155 591.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 186.00 | 28 945.00 | | 3 186.00 |
DX Trade payables and related accounts | 2 569.00 | 1 746.00 | | 2 569.00 |
DY Tax and social security liabilities | 24 487.00 | 18 899.00 | | 24 487.00 |
EA Other liabilities | 301.00 | 301.00 | | 301.00 |
EC TOTAL (IV) | 30 543.00 | 49 890.00 | | 30 543.00 |
EE Grand total (I to V) | 186 134.00 | 170 871.00 | | 186 134.00 |
EI Including equity loans | 3 186.00 | | | 3 186.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 156 000.00 | | 156 000.00 | 156 000.00 |
FJ Net sales | 156 000.00 | | 156 000.00 | 156 000.00 |
FR Total operating income (I) | | | 156 000.00 | |
FW Other purchases and external expenses | | | 2 597.00 | |
FX Taxes, duties, and similar payments | | | 12 428.00 | |
FY Salaries and Wages | | | 124 025.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 139 049.00 | |
GG - OPERATING RESULT (I - II) | | | 16 951.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 21 510.00 | |
GP Total financial income (V) | | | 21 510.00 | |
GR Interest and similar expenses | | | 1.00 | |
GU Total financial expenses (VI) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 21 509.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 460.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 146.00 | 1 660.00 | | 1 146.00 |
HH Total exceptional expenses (VIII) | 1 146.00 | 1 660.00 | | 1 146.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 146.00 | -1 660.00 | | -1 146.00 |
HK Income tax | 2 704.00 | 1 957.00 | | 2 704.00 |
HL TOTAL REVENUE (I + III + V + VII) | 177 510.00 | 177 510.00 | | 177 510.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 142 900.00 | 147 648.00 | | 142 900.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 34 610.00 | 29 862.00 | | 34 610.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
I3 DECREASES Total Financial Fixed Assets | 1 600.00 | | | 1 600.00 |
I4 DECREASES Grand Total | 1 600.00 | | | 1 600.00 |
IY DECREASES Total Tangible Fixed Assets | | | 161 248.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 161 248.00 | | | 161 248.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 600.00 | | | 1 600.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 600.00 | | | 1 600.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 908.00 | | | 1 908.00 |
7C Grand total | 1 908.00 | | | 1 908.00 |
| |
| 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 | 2 569.00 | 2 569.00 | | 2 569.00 |
8D Social Security and Other Social Organizations | 20 544.00 | 20 544.00 | | 20 544.00 |
8E Income Taxes | 267.00 | 267.00 | | 267.00 |
8K Other liabilities (including liabilities related to repo transactions) | 301.00 | 301.00 | | 301.00 |
UL Receivables related to investments | 8 321.00 | 8 321.00 | | 8 321.00 |
VB VAT | 9 628.00 | 9 628.00 | | 9 628.00 |
VI Group and Associates | 3 186.00 | 3 186.00 | | 3 186.00 |
VQ Other Taxes, Duties, and Similar Debts | 798.00 | 798.00 | | 798.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 949.00 | 17 949.00 | | 17 949.00 |
VW VAT | 2 878.00 | 2 878.00 | | 2 878.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 30 543.00 | 30 543.00 | | 30 543.00 |
