| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 12 037.00 | 4 141.00 | 7 897.00 | 12 037.00 |
BB Receivables related to investments | 3 378 203.00 | | 3 378 203.00 | 3 378 203.00 |
BH Other financial assets | 500.00 | | 500.00 | 500.00 |
BJ TOTAL (I) | 3 472 101.00 | 4 141.00 | 3 467 960.00 | 3 472 101.00 |
BX Customers and related accounts | 72 000.00 | | 72 000.00 | 72 000.00 |
BZ Other receivables | 2 749 424.00 | | 2 749 424.00 | 2 749 424.00 |
CD Marketable securities | 51 698.00 | | 51 698.00 | 51 698.00 |
CF Cash and cash equivalents | 204 221.00 | | 204 221.00 | 204 221.00 |
CJ TOTAL (II) | 3 077 342.00 | | 3 077 342.00 | 3 077 342.00 |
CO Grand total (0 to V) | 6 549 443.00 | 4 141.00 | 6 545 302.00 | 6 549 443.00 |
CP Shares due in less than one year | 3 378 203.00 | | | 3 378 203.00 |
CU Other investments | 81 361.00 | | 81 361.00 | 81 361.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DE Statutory or contractual reserves | 5.00 | | | 5.00 |
DG Other reserves | 5 145 059.00 | 4 912 887.00 | | 5 145 059.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 162 473.00 | 232 171.00 | | 1 162 473.00 |
DL TOTAL (I) | 6 315 781.00 | 5 153 309.00 | | 6 315 781.00 |
DU Loans and Debts from Credit Institutions (3) | 48 550.00 | 155 605.00 | | 48 550.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 26 374.00 | | |
DX Trade payables and related accounts | 4 211.00 | 11 641.00 | | 4 211.00 |
DY Tax and social security liabilities | 136 196.00 | 18 183.00 | | 136 196.00 |
EA Other liabilities | 40 564.00 | 40 564.00 | | 40 564.00 |
EC TOTAL (IV) | 229 521.00 | 252 366.00 | | 229 521.00 |
EE Grand total (I to V) | 6 545 302.00 | 5 405 675.00 | | 6 545 302.00 |
EG Accrued income and payables due within one year | 229 521.00 | 203 938.00 | | 229 521.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 104.00 | 104.00 | | 104.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 60 000.00 | |
FJ Net sales | | | 60 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 375.00 | |
FQ Other income | | | 55.00 | |
FR Total operating income (I) | | | 60 430.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 34 219.00 | |
FX Taxes, duties, and similar payments | | | 4 568.00 | |
FY Salaries and Wages | | | 124 875.00 | |
FZ Social Security Contributions | | | 51 473.00 | |
GB Operating Expenses - Provisions | | | 1 351.00 | |
GE Other Expenses | | | 29.00 | |
GF Total Operating Expenses (II) | | | 216 516.00 | |
GG - OPERATING RESULT (I - II) | | | -156 086.00 | |
GH Attributed profit or transferred loss (III) | | | 616 051.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 650 325.00 | |
GL Other interest and similar income | | | 66 423.00 | |
GP Total financial income (V) | | | 716 747.00 | |
GR Interest and similar expenses | | | 649.00 | |
GU Total financial expenses (VI) | | | 849.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 715 898.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 559 812.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 250 000.00 | 801 178.00 | | 250 000.00 |
HD Total exceptional income (VII) | 250 000.00 | 801 178.00 | | 250 000.00 |
HE Exceptional expenses on management operations | | 5 275.00 | | |
HF Exceptional expenses on capital transactions | 100 100.00 | 839 730.00 | | 100 100.00 |
HH Total exceptional expenses (VIII) | 100 100.00 | 845 005.00 | | 100 100.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 149 900.00 | -43 827.00 | | 149 900.00 |
HK Income tax | 163 490.00 | 336 099.00 | | 163 490.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 027 177.00 | 1 042 519.00 | | 1 027 177.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -135 296.00 | 810 348.00 | | -135 296.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 162 473.00 | 232 171.00 | | 1 162 473.00 |
| |
| 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 | 2 250 405.00 | | 1 321 796.00 | 2 250 405.00 |
I3 DECREASES Total Financial Fixed Assets | | 100 100.00 | 3 460 064.00 | |
I4 DECREASES Grand Total | | 100 100.00 | 3 472 101.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 12 037.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 12 037.00 | | | 12 037.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 238 368.00 | | 1 321 796.00 | 2 238 368.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 790.00 | 1 351.00 | | 2 790.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 790.00 | 1 351.00 | | 2 790.00 |
| |
| 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 | 4 211.00 | 4 211.00 | | 4 211.00 |
8D Social Security and Other Social Organizations | 136 196.00 | 136 196.00 | | 136 196.00 |
8K Other liabilities (including liabilities related to repo transactions) | 40 564.00 | 40 564.00 | | 40 564.00 |
UL Receivables related to investments | 3 378 203.00 | 3 378 203.00 | | 3 378 203.00 |
UT Other financial assets | 500.00 | | 500.00 | 500.00 |
UX Other trade receivables | 72 000.00 | 72 000.00 | | 72 000.00 |
VG Loans with a maturity of up to one year at origin | 104.00 | 104.00 | | 104.00 |
VH Loans with a maturity of more than one year at origin | 48 447.00 | 48 447.00 | | 48 447.00 |
VK Loans repaid during the year | 6 993.00 | | | 6 993.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 749 424.00 | 2 749 424.00 | | 2 749 424.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 200 127.00 | 6 199 627.00 | 500.00 | 6 200 127.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 229 522.00 | 229 522.00 | | 229 522.00 |
