| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 549.00 | | 2 549.00 | 2 549.00 |
AT Other tangible assets | 14 793.00 | 14 793.00 | | 14 793.00 |
BB Receivables related to investments | 1 579 200.00 | | 1 579 200.00 | 1 579 200.00 |
BD Other fixed assets | 30 000.00 | 30 000.00 | | 30 000.00 |
BJ TOTAL (I) | 1 628 762.00 | 44 793.00 | 1 583 969.00 | 1 628 762.00 |
BX Customers and related accounts | 44 508.00 | | 44 508.00 | 44 508.00 |
BZ Other receivables | 526 961.00 | | 526 961.00 | 526 961.00 |
CD Marketable securities | 165.00 | | 165.00 | 165.00 |
CF Cash and cash equivalents | 236 359.00 | | 236 359.00 | 236 359.00 |
CJ TOTAL (II) | 807 993.00 | | 807 993.00 | 807 993.00 |
CO Grand total (0 to V) | 2 436 755.00 | 44 793.00 | 2 391 962.00 | 2 436 755.00 |
CR Shares due in more than one year | 520 525.00 | | | 520 525.00 |
CU Other investments | 2 220.00 | | 2 220.00 | 2 220.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 620 000.00 | 620 000.00 | | 620 000.00 |
DB Share, merger, contribution premiums, etc. | 12 022.00 | 12 022.00 | | 12 022.00 |
DD Legal reserve (1) | 62 000.00 | 62 000.00 | | 62 000.00 |
DG Other reserves | 1 628 618.00 | 1 379 693.00 | | 1 628 618.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 34 352.00 | 248 926.00 | | 34 352.00 |
DL TOTAL (I) | 2 356 993.00 | 2 322 641.00 | | 2 356 993.00 |
DX Trade payables and related accounts | 11 378.00 | 4 716.00 | | 11 378.00 |
DY Tax and social security liabilities | 12 203.00 | 18 491.00 | | 12 203.00 |
EA Other liabilities | 11 388.00 | 11 388.00 | | 11 388.00 |
EC TOTAL (IV) | 34 969.00 | 34 595.00 | | 34 969.00 |
EE Grand total (I to V) | 2 391 962.00 | 2 357 236.00 | | 2 391 962.00 |
EG Accrued income and payables due within one year | 34 969.00 | 34 595.00 | | 34 969.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 37 090.00 | | 37 090.00 | 37 090.00 |
FJ Net sales | 37 090.00 | | 37 090.00 | 37 090.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 37 090.00 | |
FW Other purchases and external expenses | | | 11 623.00 | |
FX Taxes, duties, and similar payments | | | 917.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 599.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 13 143.00 | |
GG - OPERATING RESULT (I - II) | | | 23 947.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 11 454.00 | |
GL Other interest and similar income | | | 5 427.00 | |
GP Total financial income (V) | | | 16 881.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 16 881.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 40 828.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 262 078.00 | | |
HD Total exceptional income (VII) | | 262 078.00 | | |
HE Exceptional expenses on management operations | | 811.00 | | |
HH Total exceptional expenses (VIII) | | 811.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 261 267.00 | | |
HK Income tax | 6 476.00 | 3 229.00 | | 6 476.00 |
HL TOTAL REVENUE (I + III + V + VII) | 53 971.00 | 279 676.00 | | 53 971.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 619.00 | 30 750.00 | | 19 619.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 34 352.00 | 248 926.00 | | 34 352.00 |
| |
| 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 | 1 134 625.00 | 529 246.00 | 35 109.00 | 1 134 625.00 |
KD ACQUISITIONS Total including other intangible assets | 2 549.00 | | | 2 549.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 14 793.00 | | | 14 793.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 117 283.00 | 529 246.00 | 35 109.00 | 1 117 283.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 14 194.00 | 599.00 | | 14 194.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 14 194.00 | 599.00 | | 14 194.00 |
| |
| 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 | 11 378.00 | 11 378.00 | | 11 378.00 |
8D Social Security and Other Social Organizations | 12 203.00 | 12 203.00 | | 12 203.00 |
8K Other liabilities (including liabilities related to repo transactions) | 11 388.00 | 11 388.00 | | 11 388.00 |
UL Receivables related to investments | 1 579 200.00 | | 1 579 200.00 | 1 579 200.00 |
UX Other trade receivables | 44 508.00 | 44 508.00 | | 44 508.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 526 961.00 | 6 436.00 | 520 525.00 | 526 961.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 150 669.00 | 50 944.00 | 2 099 725.00 | 2 150 669.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 34 969.00 | 34 969.00 | | 34 969.00 |
