| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | -1.00 | | | -1.00 |
AT Other tangible assets | 5 833.00 | 3 466.00 | 2 367.00 | 5 833.00 |
BB Receivables related to investments | 107 414.00 | | 107 414.00 | 107 414.00 |
BJ TOTAL (I) | 243 747.00 | 8 366.00 | 235 381.00 | 243 747.00 |
BX Customers and related accounts | 8 856.00 | | 8 856.00 | 8 856.00 |
BZ Other receivables | 3 661.00 | | 3 661.00 | 3 661.00 |
CF Cash and cash equivalents | 16 452.00 | | 16 452.00 | 16 452.00 |
CJ TOTAL (II) | 28 969.00 | | 28 969.00 | 28 969.00 |
CO Grand total (0 to V) | 272 717.00 | 8 366.00 | 264 351.00 | 272 717.00 |
CU Other investments | 130 500.00 | 4 900.00 | 125 600.00 | 130 500.00 |
| |
| 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 | 172 319.00 | 144 944.00 | | 172 319.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 920.00 | 27 374.00 | | 28 920.00 |
DL TOTAL (I) | 202 340.00 | 173 419.00 | | 202 340.00 |
DU Loans and Debts from Credit Institutions (3) | 9.00 | 1 400.00 | | 9.00 |
DV Miscellaneous Loans and Financial Debts (4) | 32 721.00 | 34 960.00 | | 32 721.00 |
DX Trade payables and related accounts | 2 214.00 | 1 462.00 | | 2 214.00 |
DY Tax and social security liabilities | 26 767.00 | 35 863.00 | | 26 767.00 |
EA Other liabilities | 300.00 | 300.00 | | 300.00 |
EC TOTAL (IV) | 62 011.00 | 73 986.00 | | 62 011.00 |
EE Grand total (I to V) | 264 351.00 | 247 405.00 | | 264 351.00 |
EG Accrued income and payables due within one year | 62 011.00 | 73 986.00 | | 62 011.00 |
| |
| 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 | | | 4 282.00 | |
FX Taxes, duties, and similar payments | | | 687.00 | |
FY Salaries and Wages | | | 53 400.00 | |
FZ Social Security Contributions | | | 20 574.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 459.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 80 403.00 | |
GG - OPERATING RESULT (I - II) | | | 9 406.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 31 250.00 | |
GK Income from other securities and fixed asset receivables | | | 1 100.00 | |
GP Total financial income (V) | | | 32 350.00 | |
GQ Financial allocations to depreciation and provisions | | | 2 400.00 | |
GR Interest and similar expenses | | | 369.00 | |
GU Total financial expenses (VI) | | | 2 769.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 29 580.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 987.00 | |
| |
| 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 | 67.00 | 33.00 | | 67.00 |
HL TOTAL REVENUE (I + III + V + VII) | 122 160.00 | 121 034.00 | | 122 160.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 93 239.00 | 93 660.00 | | 93 239.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 28 920.00 | 27 374.00 | | 28 920.00 |
| |
| 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 | 242 470.00 | | 1 278.00 | 242 470.00 |
I3 DECREASES Total Financial Fixed Assets | | | 237 915.00 | |
I4 DECREASES Grand Total | | | 243 748.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 833.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 833.00 | | | 5 833.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 236 636.00 | | 1 278.00 | 236 636.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 007.00 | 1 459.00 | | 2 007.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 007.00 | 1 459.00 | | 2 007.00 |
| |
| 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 | 2 214.00 | 2 214.00 | | 2 214.00 |
8C Staff and Related Accounts | 11 600.00 | 11 600.00 | | 11 600.00 |
8D Social Security and Other Social Organizations | 11 160.00 | 11 160.00 | | 11 160.00 |
8E Income Taxes | 67.00 | 67.00 | | 67.00 |
8K Other liabilities (including liabilities related to repo transactions) | 300.00 | 300.00 | | 300.00 |
UL Receivables related to investments | 107 415.00 | 107 415.00 | | 107 415.00 |
UX Other trade receivables | 8 856.00 | 8 856.00 | | 8 856.00 |
VB VAT | 289.00 | 289.00 | | 289.00 |
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 | 9.00 | 9.00 | | 9.00 |
VI Group and Associates | 32 721.00 | 32 721.00 | | 32 721.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 119 932.00 | 119 932.00 | | 119 932.00 |
VW VAT | 3 940.00 | 3 940.00 | | 3 940.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 62 012.00 | 62 012.00 | | 62 012.00 |
