| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 196 484.00 | | 196 484.00 | 196 484.00 |
BJ TOTAL (I) | 661 402.00 | | 661 402.00 | 661 402.00 |
BX Customers and related accounts | 98 040.00 | | 98 040.00 | 98 040.00 |
BZ Other receivables | 510.00 | | 510.00 | 510.00 |
CD Marketable securities | 49 750.00 | 3 298.00 | 46 452.00 | 49 750.00 |
CF Cash and cash equivalents | 22 223.00 | | 22 223.00 | 22 223.00 |
CJ TOTAL (II) | 170 523.00 | 3 298.00 | 167 225.00 | 170 523.00 |
CO Grand total (0 to V) | 831 925.00 | 3 298.00 | 828 627.00 | 831 925.00 |
CP Shares due in less than one year | 196 484.00 | | | 196 484.00 |
CU Other investments | 464 918.00 | | 464 918.00 | 464 918.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 67 800.00 | 67 800.00 | | 67 800.00 |
DD Legal reserve (1) | 6 780.00 | 6 780.00 | | 6 780.00 |
DG Other reserves | 534 869.00 | 437 776.00 | | 534 869.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 127 169.00 | 97 093.00 | | 127 169.00 |
DL TOTAL (I) | 736 619.00 | 609 449.00 | | 736 619.00 |
DU Loans and Debts from Credit Institutions (3) | 61 968.00 | 122 363.00 | | 61 968.00 |
DV Miscellaneous Loans and Financial Debts (4) | 900.00 | 900.00 | | 900.00 |
DX Trade payables and related accounts | 4 174.00 | 4 680.00 | | 4 174.00 |
DY Tax and social security liabilities | 24 966.00 | 3 628.00 | | 24 966.00 |
EC TOTAL (IV) | 92 008.00 | 131 571.00 | | 92 008.00 |
EE Grand total (I to V) | 828 627.00 | 741 020.00 | | 828 627.00 |
EG Accrued income and payables due within one year | 92 008.00 | 70 397.00 | | 92 008.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 121 200.00 | | 121 200.00 | 121 200.00 |
FJ Net sales | 121 200.00 | | 121 200.00 | 121 200.00 |
FR Total operating income (I) | | | 121 200.00 | |
FW Other purchases and external expenses | | | 5 825.00 | |
FX Taxes, duties, and similar payments | | | 527.00 | |
FY Salaries and Wages | | | 105 653.00 | |
FZ Social Security Contributions | | | 14 515.00 | |
GF Total Operating Expenses (II) | | | 126 520.00 | |
GG - OPERATING RESULT (I - II) | | | -5 320.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 129 976.00 | |
GL Other interest and similar income | | | 5 644.00 | |
GP Total financial income (V) | | | 135 620.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 2 479.00 | |
GU Total financial expenses (VI) | | | 2 479.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 133 141.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 127 820.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 651.00 | 2 048.00 | | 651.00 |
HL TOTAL REVENUE (I + III + V + VII) | 256 820.00 | 190 334.00 | | 256 820.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 129 650.00 | 93 241.00 | | 129 650.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 127 169.00 | 97 093.00 | | 127 169.00 |
| |
| 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 | 655 758.00 | | 11 188.00 | 655 758.00 |
I3 DECREASES Total Financial Fixed Assets | | 5 544.00 | 661 402.00 | |
I4 DECREASES Grand Total | | 5 544.00 | 661 402.00 | |
IN DECREASES Start-up, development, or research expenses | | 2.00 | | |
LQ ACQUISITIONS Total Financial Fixed Assets | 655 758.00 | | 11 188.00 | 655 758.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 3 298.00 | | | 3 298.00 |
7B Total provisions for depreciation | 3 298.00 | | | 3 298.00 |
7C Grand total | 3 298.00 | | | 3 298.00 |
| |
| 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 | 400.00 | 400.00 | | 400.00 |
8B Suppliers and Related Accounts | 4 174.00 | 4 174.00 | | 4 174.00 |
8C Staff and Related Accounts | 7 146.00 | 7 146.00 | | 7 146.00 |
8D Social Security and Other Social Organizations | 11 249.00 | 11 249.00 | | 11 249.00 |
8E Income Taxes | 651.00 | 651.00 | | 651.00 |
UL Receivables related to investments | 196 484.00 | 196 484.00 | | 196 484.00 |
UX Other trade receivables | 98 040.00 | 98 040.00 | | 98 040.00 |
VB VAT | 510.00 | 510.00 | | 510.00 |
VH Loans with a maturity of more than one year at origin | 61 968.00 | 61 968.00 | | 61 968.00 |
VI Group and Associates | 500.00 | 500.00 | | 500.00 |
VJ Loans taken out during the year | 3 141.00 | | | 3 141.00 |
VK Loans repaid during the year | 62 764.00 | | | 62 764.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 414.00 | 2 414.00 | | 2 414.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 295 034.00 | 295 034.00 | | 295 034.00 |
VW VAT | 3 506.00 | 3 506.00 | | 3 506.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 92 008.00 | 92 008.00 | | 92 008.00 |
