| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 907.00 | 1 617.00 | 1 290.00 | 2 907.00 |
BB Receivables related to investments | 93 537.00 | | 93 537.00 | 93 537.00 |
BJ TOTAL (I) | 286 344.00 | 6 517.00 | 279 827.00 | 286 344.00 |
BX Customers and related accounts | 8 856.00 | | 8 856.00 | 8 856.00 |
BZ Other receivables | 3 942.00 | | 3 942.00 | 3 942.00 |
CF Cash and cash equivalents | 9 609.00 | | 9 609.00 | 9 609.00 |
CJ TOTAL (II) | 22 407.00 | | 22 407.00 | 22 407.00 |
CO Grand total (0 to V) | 308 752.00 | 6 517.00 | 302 235.00 | 308 752.00 |
CU Other investments | 189 900.00 | 4 900.00 | 185 000.00 | 189 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 174 687.00 | 142 394.00 | | 174 687.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 44 147.00 | 32 293.00 | | 44 147.00 |
DL TOTAL (I) | 219 934.00 | 175 787.00 | | 219 934.00 |
DU Loans and Debts from Credit Institutions (3) | 6.00 | 11.00 | | 6.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 396.00 | 27 813.00 | | 21 396.00 |
DX Trade payables and related accounts | 2 163.00 | 1 746.00 | | 2 163.00 |
DY Tax and social security liabilities | 27 935.00 | 65 161.00 | | 27 935.00 |
DZ Fixed asset liabilities and related accounts | 30 500.00 | 30 500.00 | | 30 500.00 |
EA Other liabilities | 300.00 | 300.00 | | 300.00 |
EC TOTAL (IV) | 82 300.00 | 125 531.00 | | 82 300.00 |
EE Grand total (I to V) | 302 235.00 | 301 318.00 | | 302 235.00 |
EG Accrued income and payables due within one year | 82 300.00 | 125 531.00 | | 82 300.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 88 560.00 | | 88 560.00 | 88 560.00 |
FJ Net sales | 88 560.00 | | 88 560.00 | 88 560.00 |
FO Operating subsidies | | | 1 250.00 | |
FR Total operating income (I) | | | 89 810.00 | |
FW Other purchases and external expenses | | | 4 195.00 | |
FX Taxes, duties, and similar payments | | | 687.00 | |
FY Salaries and Wages | | | 43 940.00 | |
FZ Social Security Contributions | | | 14 338.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 684.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 63 845.00 | |
GG - OPERATING RESULT (I - II) | | | 25 964.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 31 250.00 | |
GK Income from other securities and fixed asset receivables | | | 968.00 | |
GP Total financial income (V) | | | 32 218.00 | |
GQ Financial allocations to depreciation and provisions | | | 2 400.00 | |
GR Interest and similar expenses | | | 1 590.00 | |
GU Total financial expenses (VI) | | | 3 990.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 28 227.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 54 192.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 10 000.00 | 3 750.00 | | 10 000.00 |
HH Total exceptional expenses (VIII) | 10 000.00 | 3 750.00 | | 10 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -10 000.00 | -3 750.00 | | -10 000.00 |
HK Income tax | 45.00 | 124.00 | | 45.00 |
HL TOTAL REVENUE (I + III + V + VII) | 122 028.00 | 121 038.00 | | 122 028.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 77 880.00 | 88 745.00 | | 77 880.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 44 147.00 | 32 293.00 | | 44 147.00 |
| |
| 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 | 291 591.00 | | -5 246.00 | 291 591.00 |
I3 DECREASES Total Financial Fixed Assets | | | 283 437.00 | |
I4 DECREASES Grand Total | | | 286 345.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 908.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 500.00 | | 1 408.00 | 1 500.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 290 091.00 | | -6 653.00 | 290 091.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 933.00 | 684.00 | | 933.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 933.00 | 684.00 | | 933.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 2 500.00 | 2 400.00 | | 2 500.00 |
7C Grand total | 2 500.00 | 2 400.00 | | 2 500.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 2 400.00 | | |
| |
| 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 | 2 163.00 | 2 163.00 | | 2 163.00 |
8C Staff and Related Accounts | 12 700.00 | 12 700.00 | | 12 700.00 |
8D Social Security and Other Social Organizations | 10 956.00 | 10 956.00 | | 10 956.00 |
8E Income Taxes | 45.00 | 45.00 | | 45.00 |
8J Fixed Asset Liabilities and Related Accounts | 30 500.00 | 30 500.00 | | 30 500.00 |
8K Other liabilities (including liabilities related to repo transactions) | 300.00 | 300.00 | | 300.00 |
UL Receivables related to investments | 93 537.00 | 93 537.00 | | 93 537.00 |
UX Other trade receivables | 8 856.00 | 8 856.00 | | 8 856.00 |
VB VAT | 571.00 | 571.00 | | 571.00 |
VC Group and associates | 3 372.00 | 3 372.00 | | 3 372.00 |
VG Loans with a maturity of up to one year at origin | 6.00 | 6.00 | | 6.00 |
VI Group and Associates | 21 396.00 | 21 396.00 | | 21 396.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 106 336.00 | 106 336.00 | | 106 336.00 |
VW VAT | 4 234.00 | 4 234.00 | | 4 234.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 82 300.00 | 82 300.00 | | 82 300.00 |
