| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 199.00 | 199.00 | | 199.00 |
AT Other tangible assets | 46 210.00 | 6 684.00 | 39 526.00 | 46 210.00 |
BB Receivables related to investments | 1 611 958.00 | | 1 611 958.00 | 1 611 958.00 |
BD Other fixed assets | 80.00 | | 80.00 | 80.00 |
BJ TOTAL (I) | 2 433 397.00 | 106 883.00 | 2 326 515.00 | 2 433 397.00 |
BL Raw materials, supplies | 65 970.00 | | 65 970.00 | 65 970.00 |
BX Customers and related accounts | 36 161.00 | | 36 161.00 | 36 161.00 |
BZ Other receivables | 14 212.00 | | 14 212.00 | 14 212.00 |
CD Marketable securities | 184 342.00 | | 184 342.00 | 184 342.00 |
CF Cash and cash equivalents | 14 278.00 | | 14 278.00 | 14 278.00 |
CH Prepaid expenses | 273.00 | | 273.00 | 273.00 |
CJ TOTAL (II) | 315 236.00 | | 315 236.00 | 315 236.00 |
CO Grand total (0 to V) | 2 748 634.00 | 106 883.00 | 2 641 751.00 | 2 748 634.00 |
CU Other investments | 774 950.00 | 100 000.00 | 674 950.00 | 774 950.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 732 500.00 | 923 500.00 | | 1 732 500.00 |
DB Share, merger, contribution premiums, etc. | 75 950.00 | 7 990.00 | | 75 950.00 |
DD Legal reserve (1) | 20 000.00 | 20 000.00 | | 20 000.00 |
DG Other reserves | | 197 991.00 | | |
DH Retained earnings | -43 268.00 | | | -43 268.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 782.00 | -241 259.00 | | 13 782.00 |
DL TOTAL (I) | 1 798 964.00 | 908 222.00 | | 1 798 964.00 |
DV Miscellaneous Loans and Financial Debts (4) | 801 919.00 | 600 235.00 | | 801 919.00 |
DX Trade payables and related accounts | 12 254.00 | 2 519.00 | | 12 254.00 |
DY Tax and social security liabilities | 8 613.00 | 26 690.00 | | 8 613.00 |
EA Other liabilities | 20 000.00 | | | 20 000.00 |
EC TOTAL (IV) | 842 786.00 | 629 444.00 | | 842 786.00 |
EE Grand total (I to V) | 2 641 751.00 | 1 537 666.00 | | 2 641 751.00 |
EG Accrued income and payables due within one year | 842 786.00 | 629 444.00 | | 842 786.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 228 625.00 | | 228 625.00 | 228 625.00 |
FD Production sold - goods | 39 875.00 | | 39 875.00 | 39 875.00 |
FG Production sold - services | 105 800.00 | | 105 800.00 | 105 800.00 |
FJ Net sales | 374 300.00 | | 374 300.00 | 374 300.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 446.00 | |
FQ Other income | | | 169.00 | |
FR Total operating income (I) | | | 378 914.00 | |
FS Purchases of goods (including customs duties) | | | 228 625.00 | |
FU Purchases of raw materials and other supplies | | | | |
FV Inventory change (raw materials and supplies) | | | 41 359.00 | |
FW Other purchases and external expenses | | | 57 632.00 | |
FX Taxes, duties, and similar payments | | | 3 846.00 | |
FY Salaries and Wages | | | 27 602.00 | |
FZ Social Security Contributions | | | 19 151.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 668.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 386 883.00 | |
GG - OPERATING RESULT (I - II) | | | -7 969.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 17 782.00 | |
GL Other interest and similar income | | | 10 435.00 | |
GP Total financial income (V) | | | 28 217.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 12 163.00 | |
GU Total financial expenses (VI) | | | 12 163.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 16 053.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 085.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 26 846.00 | 39 500.00 | | 26 846.00 |
HD Total exceptional income (VII) | 26 846.00 | 39 500.00 | | 26 846.00 |
HE Exceptional expenses on management operations | | 655.00 | | |
HF Exceptional expenses on capital transactions | 21 149.00 | 203 482.00 | | 21 149.00 |
HH Total exceptional expenses (VIII) | 21 149.00 | 204 137.00 | | 21 149.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 5 697.00 | -164 637.00 | | 5 697.00 |
HL TOTAL REVENUE (I + III + V + VII) | 433 977.00 | 259 286.00 | | 433 977.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 420 195.00 | 500 545.00 | | 420 195.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 782.00 | -241 259.00 | | 13 782.00 |
| |
| 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 | 884 142.00 | | 1 807 463.00 | 884 142.00 |
I3 DECREASES Total Financial Fixed Assets | | 219 362.00 | 2 386 988.00 | |
I4 DECREASES Grand Total | | 258 207.00 | 2 433 397.00 | |
IO DECREASES Total including other intangible assets | | | 199.00 | |
IY DECREASES Total Tangible Fixed Assets | | 38 845.00 | 46 210.00 | |
KD ACQUISITIONS Total including other intangible assets | 199.00 | | | 199.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 40 316.00 | | 44 739.00 | 40 316.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 843 627.00 | | 1 762 723.00 | 843 627.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 15 911.00 | 8 668.00 | 17 696.00 | 15 911.00 |
PE DEPRECIATION Total including other intangible assets | 199.00 | | | 199.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 15 712.00 | 8 668.00 | 17 696.00 | 15 712.00 |
| |
| 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 | 12 254.00 | 12 254.00 | | 12 254.00 |
8D Social Security and Other Social Organizations | 1 089.00 | 1 089.00 | | 1 089.00 |
8K Other liabilities (including liabilities related to repo transactions) | 20 000.00 | 20 000.00 | | 20 000.00 |
UL Receivables related to investments | 1 611 958.00 | 1 411 958.00 | 200 000.00 | 1 611 958.00 |
UX Other trade receivables | 36 161.00 | 36 161.00 | | 36 161.00 |
VB VAT | 4 033.00 | 4 033.00 | | 4 033.00 |
VI Group and Associates | 801 919.00 | 801 919.00 | | 801 919.00 |
VJ Loans taken out during the year | 188 000.00 | | | 188 000.00 |
VK Loans repaid during the year | 188 000.00 | | | 188 000.00 |
VM Income taxes | 10 179.00 | 10 179.00 | | 10 179.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 497.00 | 1 497.00 | | 1 497.00 |
VS Prepaid expenses | 273.00 | 273.00 | | 273.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 662 604.00 | 1 462 604.00 | 200 000.00 | 1 662 604.00 |
VW VAT | 6 027.00 | 6 027.00 | | 6 027.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 842 786.00 | 842 786.00 | | 842 786.00 |
