| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 11 310.00 | 8 678.00 | 2 632.00 | 11 310.00 |
BB Receivables related to investments | 497 156.00 | | 497 156.00 | 497 156.00 |
BJ TOTAL (I) | 1 147 511.00 | 8 678.00 | 1 138 834.00 | 1 147 511.00 |
BV Advances and down payments on orders | 2 000.00 | | 2 000.00 | 2 000.00 |
BX Customers and related accounts | 155 335.00 | | 155 335.00 | 155 335.00 |
BZ Other receivables | 28 437.00 | | 28 437.00 | 28 437.00 |
CD Marketable securities | 15 821.00 | 15 821.00 | | 15 821.00 |
CF Cash and cash equivalents | 159 427.00 | | 159 427.00 | 159 427.00 |
CH Prepaid expenses | 5 682.00 | | 5 682.00 | 5 682.00 |
CJ TOTAL (II) | 366 702.00 | 15 821.00 | 350 880.00 | 366 702.00 |
CO Grand total (0 to V) | 1 514 213.00 | 24 499.00 | 1 489 714.00 | 1 514 213.00 |
CU Other investments | 639 046.00 | | 639 046.00 | 639 046.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | | | 500 000.00 |
DD Legal reserve (1) | 4 804.00 | | | 4 804.00 |
DG Other reserves | 759 269.00 | | | 759 269.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 56 401.00 | | | 56 401.00 |
DL TOTAL (I) | 1 320 473.00 | | | 1 320 473.00 |
DV Miscellaneous Loans and Financial Debts (4) | 39 253.00 | | | 39 253.00 |
DX Trade payables and related accounts | 5 650.00 | | | 5 650.00 |
DY Tax and social security liabilities | 17 088.00 | | | 17 088.00 |
EA Other liabilities | 107 250.00 | | | 107 250.00 |
EC TOTAL (IV) | 169 241.00 | | | 169 241.00 |
EE Grand total (I to V) | 1 489 714.00 | | | 1 489 714.00 |
EG Accrued income and payables due within one year | 169 241.00 | | | 169 241.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 160 900.00 | | 160 900.00 | 160 900.00 |
FJ Net sales | 160 900.00 | | 160 900.00 | 160 900.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 428.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 162 331.00 | |
FW Other purchases and external expenses | | | 91 791.00 | |
FX Taxes, duties, and similar payments | | | 1 596.00 | |
FY Salaries and Wages | | | 85 177.00 | |
FZ Social Security Contributions | | | 209.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 623.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 179 398.00 | |
GG - OPERATING RESULT (I - II) | | | -17 067.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 74 546.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 74 546.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 74 546.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 57 479.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 428.00 | | | 1 428.00 |
HK Income tax | 1 078.00 | | | 1 078.00 |
HL TOTAL REVENUE (I + III + V + VII) | 236 877.00 | | | 236 877.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 180 476.00 | | | 180 476.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 56 401.00 | | | 56 401.00 |
| |
| 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 | 1 158 806.00 | | 13 638.00 | 1 158 806.00 |
I3 DECREASES Total Financial Fixed Assets | | 24 932.00 | 1 136 201.00 | |
I4 DECREASES Grand Total | | 24 932.00 | 1 147 511.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 11 310.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 127.00 | | 2 183.00 | 9 127.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 149 679.00 | | 11 455.00 | 1 149 679.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 055.00 | 623.00 | | 8 055.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 055.00 | 623.00 | | 8 055.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 15 821.00 | | | 15 821.00 |
7B Total provisions for depreciation | 15 821.00 | | | 15 821.00 |
7C Grand total | 15 821.00 | | | 15 821.00 |
| |
| 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 | 5 650.00 | 5 650.00 | | 5 650.00 |
8K Other liabilities (including liabilities related to repo transactions) | 107 250.00 | 107 250.00 | | 107 250.00 |
UL Receivables related to investments | 497 156.00 | | 497 156.00 | 497 156.00 |
UX Other trade receivables | 155 335.00 | 155 335.00 | | 155 335.00 |
VB VAT | 9 105.00 | 9 105.00 | | 9 105.00 |
VI Group and Associates | 39 253.00 | 39 253.00 | | 39 253.00 |
VM Income taxes | 19 322.00 | 19 322.00 | | 19 322.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 088.00 | 1 088.00 | | 1 088.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 10.00 | 10.00 | | 10.00 |
VS Prepaid expenses | 5 682.00 | 5 682.00 | | 5 682.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 686 609.00 | 189 454.00 | 497 156.00 | 686 609.00 |
VW VAT | 16 000.00 | 16 000.00 | | 16 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 169 241.00 | 169 241.00 | | 169 241.00 |
