| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 9 449.00 | 7 549.00 | 1 900.00 | 9 449.00 |
AT Other tangible assets | 17 809.00 | 17 809.00 | | 17 809.00 |
BH Other financial assets | 964.00 | | 964.00 | 964.00 |
BJ TOTAL (I) | 235 175.00 | 25 358.00 | 209 817.00 | 235 175.00 |
BX Customers and related accounts | 4 015.00 | | 4 015.00 | 4 015.00 |
BZ Other receivables | 65 935.00 | | 65 935.00 | 65 935.00 |
CF Cash and cash equivalents | 60 040.00 | | 60 040.00 | 60 040.00 |
CH Prepaid expenses | 849.00 | | 849.00 | 849.00 |
CJ TOTAL (II) | 130 839.00 | | 130 839.00 | 130 839.00 |
CO Grand total (0 to V) | 366 014.00 | 25 358.00 | 340 655.00 | 366 014.00 |
CP Shares due in less than one year | 964.00 | | | 964.00 |
CU Other investments | 206 953.00 | | 206 953.00 | 206 953.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 175 070.00 | | | 175 070.00 |
DD Legal reserve (1) | 6 493.00 | | | 6 493.00 |
DG Other reserves | 612.00 | | | 612.00 |
DH Retained earnings | 80 912.00 | | | 80 912.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 64 072.00 | | | 64 072.00 |
DL TOTAL (I) | 327 160.00 | | | 327 160.00 |
DU Loans and Debts from Credit Institutions (3) | 11.00 | | | 11.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1.00 | | | 1.00 |
DX Trade payables and related accounts | 1 204.00 | | | 1 204.00 |
DY Tax and social security liabilities | 11 470.00 | | | 11 470.00 |
EA Other liabilities | 810.00 | | | 810.00 |
EC TOTAL (IV) | 13 495.00 | | | 13 495.00 |
EE Grand total (I to V) | 340 655.00 | | | 340 655.00 |
EG Accrued income and payables due within one year | 13 495.00 | | | 13 495.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 11.00 | | | 11.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 33 034.00 | | 33 034.00 | 33 034.00 |
FJ Net sales | 33 034.00 | | 33 034.00 | 33 034.00 |
FR Total operating income (I) | | | 33 034.00 | |
FW Other purchases and external expenses | | | 4 373.00 | |
FX Taxes, duties, and similar payments | | | 237.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 557.00 | |
GF Total Operating Expenses (II) | | | 7 167.00 | |
GG - OPERATING RESULT (I - II) | | | 25 867.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 42 902.00 | |
GP Total financial income (V) | | | 42 902.00 | |
GR Interest and similar expenses | | | 719.00 | |
GU Total financial expenses (VI) | | | 719.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 42 183.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 68 050.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 978.00 | | | 3 978.00 |
HL TOTAL REVENUE (I + III + V + VII) | 75 936.00 | | | 75 936.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 864.00 | | | 11 864.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 64 072.00 | | | 64 072.00 |
| |
| 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 | 235 175.00 | | | 235 175.00 |
I3 DECREASES Total Financial Fixed Assets | | | 207 917.00 | |
I4 DECREASES Grand Total | | | 235 175.00 | |
IO DECREASES Total including other intangible assets | | | 9 449.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 17 809.00 | |
KD ACQUISITIONS Total including other intangible assets | 9 449.00 | | | 9 449.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 17 809.00 | | | 17 809.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 207 917.00 | | | 207 917.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 22 801.00 | 2 557.00 | | 22 801.00 |
PE DEPRECIATION Total including other intangible assets | 4 992.00 | 2 557.00 | | 4 992.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 17 809.00 | | | 17 809.00 |
| |
| 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 | 1 204.00 | 1 204.00 | | 1 204.00 |
8D Social Security and Other Social Organizations | 7 199.00 | 7 199.00 | | 7 199.00 |
8E Income Taxes | 3 942.00 | 3 942.00 | | 3 942.00 |
8K Other liabilities (including liabilities related to repo transactions) | 810.00 | 810.00 | | 810.00 |
UT Other financial assets | 964.00 | 964.00 | | 964.00 |
UX Other trade receivables | 4 015.00 | 4 015.00 | | 4 015.00 |
VB VAT | 31.00 | 31.00 | | 31.00 |
VC Group and associates | 60 000.00 | 60 000.00 | | 60 000.00 |
VH Loans with a maturity of more than one year at origin | 11.00 | 11.00 | | 11.00 |
VI Group and Associates | 1.00 | 1.00 | | 1.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 904.00 | 5 904.00 | | 5 904.00 |
VS Prepaid expenses | 849.00 | 849.00 | | 849.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 71 763.00 | 71 763.00 | | 71 763.00 |
VW VAT | 329.00 | 329.00 | | 329.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 495.00 | 13 495.00 | | 13 495.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 113.00 | | | 113.00 |
ST Other accounts | 3 179.00 | | | 3 179.00 |
XQ Rental, rental and co-ownership charges | 1 080.00 | | | 1 080.00 |
YW Business tax | 237.00 | | | 237.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 237.00 | | | 237.00 |
YY Amount of VAT collected | 6 356.00 | | | 6 356.00 |
YZ Total deductible VAT on goods and services | 493.00 | | | 493.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 373.00 | | | 4 373.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
