| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 126 379.00 | 117 366.00 | 9 013.00 | 126 379.00 |
AT Other tangible assets | 141 954.00 | 137 452.00 | 4 502.00 | 141 954.00 |
BF Loans | 31 445.00 | | 31 445.00 | 31 445.00 |
BJ TOTAL (I) | 299 779.00 | 254 818.00 | 44 960.00 | 299 779.00 |
BZ Other receivables | 100.00 | | 100.00 | 100.00 |
CD Marketable securities | 700 000.00 | | 700 000.00 | 700 000.00 |
CF Cash and cash equivalents | 284 913.00 | | 284 913.00 | 284 913.00 |
CH Prepaid expenses | 132.00 | | 132.00 | 132.00 |
CJ TOTAL (II) | 985 145.00 | | 985 145.00 | 985 145.00 |
CO Grand total (0 to V) | 1 284 923.00 | 254 818.00 | 1 030 105.00 | 1 284 923.00 |
CP Shares due in less than one year | 31 445.00 | | | 31 445.00 |
CR Shares due in more than one year | 66.00 | | | 66.00 |
CU Other investments | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 250 560.00 | 250 560.00 | | 250 560.00 |
DB Share, merger, contribution premiums, etc. | 134 806.00 | 134 806.00 | | 134 806.00 |
DD Legal reserve (1) | 30 252.00 | 30 252.00 | | 30 252.00 |
DG Other reserves | 600 545.00 | 595 120.00 | | 600 545.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 569.00 | 5 426.00 | | 6 569.00 |
DL TOTAL (I) | 1 022 731.00 | 1 016 162.00 | | 1 022 731.00 |
DU Loans and Debts from Credit Institutions (3) | 4.00 | 14.00 | | 4.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 000.00 | 3 000.00 | | 3 000.00 |
DX Trade payables and related accounts | 600.00 | 600.00 | | 600.00 |
DY Tax and social security liabilities | 1 449.00 | 1 300.00 | | 1 449.00 |
EA Other liabilities | 2 321.00 | 2 163.00 | | 2 321.00 |
EC TOTAL (IV) | 7 374.00 | 7 077.00 | | 7 374.00 |
EE Grand total (I to V) | 1 030 105.00 | 1 023 239.00 | | 1 030 105.00 |
EG Accrued income and payables due within one year | 4 374.00 | 4 077.00 | | 4 374.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 4.00 | 14.00 | | 4.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 16 512.00 | | 16 512.00 | 16 512.00 |
FJ Net sales | 16 512.00 | | 16 512.00 | 16 512.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 033.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 20 547.00 | |
FW Other purchases and external expenses | | | 7 480.00 | |
FX Taxes, duties, and similar payments | | | 4 448.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 735.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 17 663.00 | |
GG - OPERATING RESULT (I - II) | | | 2 885.00 | |
GL Other interest and similar income | | | 4 189.00 | |
GP Total financial income (V) | | | 4 189.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 189.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 073.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 46.00 | | |
HB Exceptional income from capital transactions | 700.00 | | | 700.00 |
HD Total exceptional income (VII) | 700.00 | 46.00 | | 700.00 |
HF Exceptional expenses on capital transactions | 46.00 | | | 46.00 |
HH Total exceptional expenses (VIII) | 46.00 | | | 46.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 654.00 | 46.00 | | 654.00 |
HK Income tax | 1 159.00 | 958.00 | | 1 159.00 |
HL TOTAL REVENUE (I + III + V + VII) | 25 436.00 | 24 785.00 | | 25 436.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 867.00 | 19 359.00 | | 18 867.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 569.00 | 5 426.00 | | 6 569.00 |
| |
| 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 | 3 000.00 | | 3 000.00 | 3 000.00 |
8B Suppliers and Related Accounts | 600.00 | 600.00 | | 600.00 |
8E Income Taxes | 1 159.00 | 1 159.00 | | 1 159.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 321.00 | 2 321.00 | | 2 321.00 |
UP Loans | 31 445.00 | 31 445.00 | | 31 445.00 |
VB VAT | 100.00 | 100.00 | | 100.00 |
VG Loans with a maturity of up to one year at origin | 4.00 | 4.00 | | 4.00 |
VS Prepaid expenses | 132.00 | 66.00 | 66.00 | 132.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 677.00 | 31 611.00 | 66.00 | 31 677.00 |
VW VAT | 290.00 | 290.00 | | 290.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 374.00 | 4 374.00 | 3 000.00 | 7 374.00 |
