| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 302 520.00 | | 302 520.00 | 302 520.00 |
BJ TOTAL (I) | 1 337 968.00 | | 1 337 968.00 | 1 337 968.00 |
BX Customers and related accounts | 50 226.00 | | 50 226.00 | 50 226.00 |
BZ Other receivables | 503.00 | | 503.00 | 503.00 |
CF Cash and cash equivalents | 176 241.00 | | 176 241.00 | 176 241.00 |
CJ TOTAL (II) | 226 970.00 | | 226 970.00 | 226 970.00 |
CO Grand total (0 to V) | 1 564 938.00 | | 1 564 938.00 | 1 564 938.00 |
CP Shares due in less than one year | 302 520.00 | | | 302 520.00 |
CU Other investments | 1 035 448.00 | | 1 035 448.00 | 1 035 448.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 356 200.00 | 275 000.00 | | 356 200.00 |
DB Share, merger, contribution premiums, etc. | 679 248.00 | 448.00 | | 679 248.00 |
DD Legal reserve (1) | 27 500.00 | 27 500.00 | | 27 500.00 |
DG Other reserves | 333 163.00 | 363 285.00 | | 333 163.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 62 761.00 | 44 953.00 | | 62 761.00 |
DL TOTAL (I) | 1 458 872.00 | 711 186.00 | | 1 458 872.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 530.00 | 4 538.00 | | 15 530.00 |
DX Trade payables and related accounts | 1 019.00 | | | 1 019.00 |
DY Tax and social security liabilities | 67 716.00 | 41 468.00 | | 67 716.00 |
EA Other liabilities | 21 800.00 | 16 846.00 | | 21 800.00 |
EC TOTAL (IV) | 106 066.00 | 62 852.00 | | 106 066.00 |
EE Grand total (I to V) | 1 564 938.00 | 774 038.00 | | 1 564 938.00 |
EG Accrued income and payables due within one year | 106 066.00 | 62 852.00 | | 106 066.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 200 000.00 | | 200 000.00 | 200 000.00 |
FJ Net sales | 200 000.00 | | 200 000.00 | 200 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 54 938.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 254 938.00 | |
FW Other purchases and external expenses | | | 71 036.00 | |
FX Taxes, duties, and similar payments | | | 3 376.00 | |
FY Salaries and Wages | | | 59 445.00 | |
FZ Social Security Contributions | | | 35 524.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 169 383.00 | |
GG - OPERATING RESULT (I - II) | | | 85 555.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 85 555.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 5 248.00 | 1 091.00 | | 5 248.00 |
HH Total exceptional expenses (VIII) | 5 248.00 | 1 091.00 | | 5 248.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 248.00 | -1 091.00 | | -5 248.00 |
HK Income tax | 17 547.00 | 6 256.00 | | 17 547.00 |
HL TOTAL REVENUE (I + III + V + VII) | 254 938.00 | 270 360.00 | | 254 938.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 192 178.00 | 225 407.00 | | 192 178.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 62 761.00 | 44 953.00 | | 62 761.00 |
| |
| 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 | 562 438.00 | | 775 530.00 | 562 438.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 337 968.00 | |
I4 DECREASES Grand Total | | | 1 337 968.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 562 438.00 | | 775 530.00 | 562 438.00 |
| |
| 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 | 1 019.00 | 1 019.00 | | 1 019.00 |
8C Staff and Related Accounts | 26 107.00 | 26 107.00 | | 26 107.00 |
8D Social Security and Other Social Organizations | 17 624.00 | 17 624.00 | | 17 624.00 |
8E Income Taxes | 11 291.00 | 11 291.00 | | 11 291.00 |
8K Other liabilities (including liabilities related to repo transactions) | 21 800.00 | 21 800.00 | | 21 800.00 |
UL Receivables related to investments | 302 520.00 | 302 520.00 | | 302 520.00 |
UX Other trade receivables | 50 226.00 | 50 226.00 | | 50 226.00 |
VB VAT | 503.00 | 503.00 | | 503.00 |
VI Group and Associates | 15 530.00 | 15 530.00 | | 15 530.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 354.00 | 4 354.00 | | 4 354.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 353 248.00 | 353 248.00 | | 353 248.00 |
VW VAT | 8 341.00 | 8 341.00 | | 8 341.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 106 066.00 | 106 066.00 | | 106 066.00 |
