| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 198.00 | 4 198.00 | | 4 198.00 |
BD Other fixed assets | 49 996.00 | | 49 996.00 | 49 996.00 |
BJ TOTAL (I) | 25 505 646.00 | 4 198.00 | 25 501 448.00 | 25 505 646.00 |
BX Customers and related accounts | 533 840.00 | | 533 840.00 | 533 840.00 |
BZ Other receivables | 2 342 138.00 | 75 751.00 | 2 266 387.00 | 2 342 138.00 |
CD Marketable securities | 600 000.00 | | 600 000.00 | 600 000.00 |
CF Cash and cash equivalents | 15 289 584.00 | | 15 289 584.00 | 15 289 584.00 |
CJ TOTAL (II) | 18 765 562.00 | 75 751.00 | 18 689 811.00 | 18 765 562.00 |
CO Grand total (0 to V) | 44 271 208.00 | 79 949.00 | 44 191 260.00 | 44 271 208.00 |
CS Evaluated investments - equity method | 25 451 452.00 | | 25 451 452.00 | 25 451 452.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 806 610.00 | 5 806 610.00 | | 5 806 610.00 |
DB Share, merger, contribution premiums, etc. | 4 430 578.00 | 4 430 578.00 | | 4 430 578.00 |
DC Revaluation differences | 8.00 | | | 8.00 |
DD Legal reserve (1) | 580 661.00 | 580 661.00 | | 580 661.00 |
DG Other reserves | 28 755 652.00 | 26 599 384.00 | | 28 755 652.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 853 403.00 | 2 156 268.00 | | 1 853 403.00 |
DL TOTAL (I) | 41 426 904.00 | 39 573 501.00 | | 41 426 904.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 340 077.00 | 2 023 501.00 | | 1 340 077.00 |
DX Trade payables and related accounts | 37 653.00 | 34 217.00 | | 37 653.00 |
DY Tax and social security liabilities | 387 625.00 | 379 532.00 | | 387 625.00 |
DZ Fixed asset liabilities and related accounts | 999 000.00 | 999 000.00 | | 999 000.00 |
EA Other liabilities | | 10 235.00 | | |
EC TOTAL (IV) | 2 764 356.00 | 3 446 484.00 | | 2 764 356.00 |
EE Grand total (I to V) | 44 191 260.00 | 43 019 985.00 | | 44 191 260.00 |
EI Including equity loans | 1 340 077.00 | | | 1 340 077.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 1 702 085.00 | |
FJ Net sales | | | 1 702 085.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 39 171.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1 741 257.00 | |
FW Other purchases and external expenses | | | 92 025.00 | |
FX Taxes, duties, and similar payments | | | 45 732.00 | |
FY Salaries and Wages | | | 642 336.00 | |
FZ Social Security Contributions | | | 344 068.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1.00 | |
GE Other Expenses | | | 34 620.00 | |
GF Total Operating Expenses (II) | | | 1 158 782.00 | |
GG - OPERATING RESULT (I - II) | | | 582 475.00 | |
GI Supported loss or transferred profit (IV) | | | 545.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 449 575.00 | |
GK Income from other securities and fixed asset receivables | | | 10 755.00 | |
GL Other interest and similar income | | | 97 039.00 | |
GP Total financial income (V) | | | 1 557 369.00 | |
GR Interest and similar expenses | | | 9 815.00 | |
GU Total financial expenses (VI) | | | 9 815.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 547 554.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 129 484.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 5 149.00 | 15 568.00 | | 5 149.00 |
HD Total exceptional income (VII) | 5 149.00 | 15 568.00 | | 5 149.00 |
HE Exceptional expenses on management operations | 4 536.00 | 1 229.00 | | 4 536.00 |
HH Total exceptional expenses (VIII) | 4 536.00 | 1 229.00 | | 4 536.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 613.00 | 14 339.00 | | 613.00 |
HK Income tax | 276 694.00 | 268 404.00 | | 276 694.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 303 775.00 | 3 572 263.00 | | 3 303 775.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 450 371.00 | 1 415 996.00 | | 1 450 371.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 853 403.00 | 2 156 268.00 | | 1 853 403.00 |
| |
| 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 | 25 505 646.00 | | | 25 505 646.00 |
I3 DECREASES Total Financial Fixed Assets | | | 25 501 448.00 | |
I4 DECREASES Grand Total | | | 25 505 646.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 198.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 198.00 | | | 4 198.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 25 501 448.00 | | | 25 501 448.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 198.00 | | | 4 198.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 198.00 | | | 4 198.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 110 359.00 | 1.00 | 34 610.00 | 110 359.00 |
7B Total provisions for depreciation | 110 359.00 | 1.00 | 34 610.00 | 110 359.00 |
7C Grand total | 110 359.00 | 1.00 | 34 610.00 | 110 359.00 |
UE of which provisions and reversals: - Operating | | 1.00 | 34 610.00 | |
| |
| 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 | 37 653.00 | 37 653.00 | | 37 653.00 |
8D Social Security and Other Social Organizations | 387 625.00 | 387 625.00 | | 387 625.00 |
8J Fixed Asset Liabilities and Related Accounts | 999 000.00 | 999 000.00 | | 999 000.00 |
UX Other trade receivables | 533 840.00 | 533 840.00 | | 533 840.00 |
UY Staff and related accounts | 24 009.00 | 24 009.00 | | 24 009.00 |
VB VAT | 4 266.00 | 4 266.00 | | 4 266.00 |
VC Group and associates | 2 204 689.00 | 2 204 689.00 | | 2 204 689.00 |
VI Group and Associates | 1 340 077.00 | 1 340 077.00 | | 1 340 077.00 |
VM Income taxes | 25 370.00 | 25 370.00 | | 25 370.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 83 804.00 | 83 804.00 | | 83 804.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 875 978.00 | 2 875 978.00 | | 2 875 978.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 764 356.00 | 2 764 356.00 | | 2 764 356.00 |
