| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 320 000.00 | | 320 000.00 | 320 000.00 |
AP Buildings | 1 548 963.00 | 820 351.00 | 728 612.00 | 1 548 963.00 |
AT Other tangible assets | 189 210.00 | 67 256.00 | 121 954.00 | 189 210.00 |
BB Receivables related to investments | 532 251.00 | | 532 251.00 | 532 251.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 2 780 439.00 | 887 607.00 | 1 892 832.00 | 2 780 439.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 282 212.00 | | 282 212.00 | 282 212.00 |
BZ Other receivables | 12 652.00 | | 12 652.00 | 12 652.00 |
CD Marketable securities | 3 474 523.00 | | 3 474 523.00 | 3 474 523.00 |
CF Cash and cash equivalents | 128 976.00 | | 128 976.00 | 128 976.00 |
CJ TOTAL (II) | 3 898 363.00 | | 3 898 363.00 | 3 898 363.00 |
CO Grand total (0 to V) | 6 678 802.00 | 887 607.00 | 5 791 195.00 | 6 678 802.00 |
CP Shares due in less than one year | 532 251.00 | | | 532 251.00 |
CU Other investments | 190 000.00 | | 190 000.00 | 190 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 252 000.00 | 252 000.00 | | 252 000.00 |
DB Share, merger, contribution premiums, etc. | 583 941.00 | 583 941.00 | | 583 941.00 |
DD Legal reserve (1) | 25 200.00 | 25 200.00 | | 25 200.00 |
DG Other reserves | 4 346 519.00 | 4 346 477.00 | | 4 346 519.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 331 079.00 | 198 042.00 | | 331 079.00 |
DL TOTAL (I) | 5 538 739.00 | 5 405 660.00 | | 5 538 739.00 |
DV Miscellaneous Loans and Financial Debts (4) | 39 001.00 | 38 886.00 | | 39 001.00 |
DX Trade payables and related accounts | 9 514.00 | 11 812.00 | | 9 514.00 |
DY Tax and social security liabilities | 197 720.00 | 197 310.00 | | 197 720.00 |
EA Other liabilities | 6 221.00 | 6 000.00 | | 6 221.00 |
EC TOTAL (IV) | 252 456.00 | 254 008.00 | | 252 456.00 |
EE Grand total (I to V) | 5 791 195.00 | 5 659 668.00 | | 5 791 195.00 |
EG Accrued income and payables due within one year | 252 456.00 | 254 008.00 | | 252 456.00 |
EI Including equity loans | 39 001.00 | | | 39 001.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 440 182.00 | | 440 182.00 | 440 182.00 |
FJ Net sales | 440 182.00 | | 440 182.00 | 440 182.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 9 058.00 | |
FR Total operating income (I) | | | 449 241.00 | |
FW Other purchases and external expenses | | | 45 615.00 | |
FX Taxes, duties, and similar payments | | | 27 641.00 | |
FY Salaries and Wages | | | 207 441.00 | |
FZ Social Security Contributions | | | 89 018.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 100 750.00 | |
GE Other Expenses | | | 24 000.00 | |
GF Total Operating Expenses (II) | | | 494 465.00 | |
GG - OPERATING RESULT (I - II) | | | -45 225.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 314 779.00 | |
GL Other interest and similar income | | | 4 046.00 | |
GM Reversals of provisions and transfers of expenses | | | 22 100.00 | |
GO Net income from sales of marketable securities | | | 16 386.00 | |
GP Total financial income (V) | | | 357 311.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 357 311.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 312 086.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 10.00 | 14.00 | | 10.00 |
HB Exceptional income from capital transactions | 19 000.00 | | | 19 000.00 |
HD Total exceptional income (VII) | 19 010.00 | 14.00 | | 19 010.00 |
HE Exceptional expenses on management operations | 17.00 | 5 405.00 | | 17.00 |
HH Total exceptional expenses (VIII) | 17.00 | 5 405.00 | | 17.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 18 992.00 | -5 390.00 | | 18 992.00 |
HK Income tax | | 4 267.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 825 561.00 | 741 274.00 | | 825 561.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 494 483.00 | 543 232.00 | | 494 483.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 331 079.00 | 198 042.00 | | 331 079.00 |
| |
| 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 | 2 706 785.00 | | 126 257.00 | 2 706 785.00 |
I3 DECREASES Total Financial Fixed Assets | | | 722 266.00 | |
I4 DECREASES Grand Total | | 52 604.00 | 2 780 439.00 | |
IY DECREASES Total Tangible Fixed Assets | | 52 604.00 | 2 058 173.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 991 305.00 | | 119 471.00 | 1 991 305.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 715 480.00 | | 6 786.00 | 715 480.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 839 461.00 | 100 750.00 | 52 604.00 | 839 461.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 839 461.00 | 100 750.00 | 52 604.00 | 839 461.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 22 100.00 | | 22 100.00 | 22 100.00 |
7B Total provisions for depreciation | 22 100.00 | | 22 100.00 | 22 100.00 |
7C Grand total | 22 100.00 | | 22 100.00 | 22 100.00 |
UG - Financial | | | 22 100.00 | |
| |
| 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 | 39 001.00 | 39 001.00 | | 39 001.00 |
8B Suppliers and Related Accounts | 9 514.00 | 9 514.00 | | 9 514.00 |
8C Staff and Related Accounts | 95 235.00 | 95 235.00 | | 95 235.00 |
8D Social Security and Other Social Organizations | 44 771.00 | 44 771.00 | | 44 771.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 221.00 | 6 221.00 | | 6 221.00 |
UL Receivables related to investments | 532 251.00 | 532 251.00 | | 532 251.00 |
UX Other trade receivables | 282 212.00 | 282 212.00 | | 282 212.00 |
VB VAT | 1 414.00 | 1 414.00 | | 1 414.00 |
VQ Other Taxes, Duties, and Similar Debts | 10 349.00 | 10 349.00 | | 10 349.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 11 238.00 | 11 238.00 | | 11 238.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 827 115.00 | 827 115.00 | | 827 115.00 |
VW VAT | 47 365.00 | 47 365.00 | | 47 365.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 252 456.00 | 252 456.00 | | 252 456.00 |
