| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 725.00 | 4 129.00 | 1 596.00 | 5 725.00 |
AT Other tangible assets | 3 118.00 | 2 279.00 | 839.00 | 3 118.00 |
BB Receivables related to investments | 374 898.00 | | 374 898.00 | 374 898.00 |
BJ TOTAL (I) | 4 405 131.00 | 6 409.00 | 4 398 722.00 | 4 405 131.00 |
BX Customers and related accounts | 210 721.00 | | 210 721.00 | 210 721.00 |
BZ Other receivables | 4 564.00 | | 4 564.00 | 4 564.00 |
CF Cash and cash equivalents | 1 106 721.00 | | 1 106 721.00 | 1 106 721.00 |
CH Prepaid expenses | 1 052.00 | | 1 052.00 | 1 052.00 |
CJ TOTAL (II) | 1 323 058.00 | | 1 323 058.00 | 1 323 058.00 |
CO Grand total (0 to V) | 5 728 189.00 | 6 409.00 | 5 721 780.00 | 5 728 189.00 |
CP Shares due in less than one year | 374 898.00 | | | 374 898.00 |
CU Other investments | 4 021 389.00 | | 4 021 389.00 | 4 021 389.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 883 900.00 | 1 883 900.00 | | 1 883 900.00 |
DB Share, merger, contribution premiums, etc. | 2 055.00 | 2 055.00 | | 2 055.00 |
DD Legal reserve (1) | 188 390.00 | 188 390.00 | | 188 390.00 |
DG Other reserves | 1 753 258.00 | 2 194 975.00 | | 1 753 258.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 592 122.00 | 8 283.00 | | 592 122.00 |
DL TOTAL (I) | 4 419 724.00 | 4 277 603.00 | | 4 419 724.00 |
DU Loans and Debts from Credit Institutions (3) | 139.00 | 127.00 | | 139.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 047 314.00 | 658 726.00 | | 1 047 314.00 |
DX Trade payables and related accounts | 55 558.00 | 39 745.00 | | 55 558.00 |
DY Tax and social security liabilities | 199 045.00 | 144 551.00 | | 199 045.00 |
EC TOTAL (IV) | 1 302 056.00 | 843 147.00 | | 1 302 056.00 |
EE Grand total (I to V) | 5 721 780.00 | 5 120 750.00 | | 5 721 780.00 |
EG Accrued income and payables due within one year | 1 302 056.00 | 843 147.00 | | 1 302 056.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 139.00 | 127.00 | | 139.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 124 563.00 | | 1 124 563.00 | 1 124 563.00 |
FJ Net sales | 1 124 563.00 | | 1 124 563.00 | 1 124 563.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 9 570.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 1 134 138.00 | |
FW Other purchases and external expenses | | | 518 264.00 | |
FX Taxes, duties, and similar payments | | | 5 366.00 | |
FY Salaries and Wages | | | 416 063.00 | |
FZ Social Security Contributions | | | 179 774.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 374.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 1 119 846.00 | |
GG - OPERATING RESULT (I - II) | | | 14 292.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 585 984.00 | |
GL Other interest and similar income | | | 8 403.00 | |
GP Total financial income (V) | | | 594 386.00 | |
GR Interest and similar expenses | | | 10 639.00 | |
GU Total financial expenses (VI) | | | 10 639.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 583 747.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 598 040.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 9 570.00 | 7 556.00 | | 9 570.00 |
HB Exceptional income from capital transactions | | 6 250.00 | | |
HD Total exceptional income (VII) | | 6 250.00 | | |
HF Exceptional expenses on capital transactions | | 6 146.00 | | |
HH Total exceptional expenses (VIII) | | 6 146.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 104.00 | | |
HK Income tax | 5 918.00 | 893.00 | | 5 918.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 728 525.00 | 1 060 348.00 | | 1 728 525.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 136 403.00 | 1 052 065.00 | | 1 136 403.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 592 122.00 | 8 283.00 | | 592 122.00 |
HP References: Equipment leasing | 13 666.00 | 4 631.00 | | 13 666.00 |
| |
| 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 | 4 089 853.00 | | 590 382.00 | 4 089 853.00 |
I3 DECREASES Total Financial Fixed Assets | | 275 105.00 | 4 396 287.00 | |
I4 DECREASES Grand Total | | 275 105.00 | 4 405 131.00 | |
IO DECREASES Total including other intangible assets | | | 5 725.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 118.00 | |
KD ACQUISITIONS Total including other intangible assets | 4 000.00 | | 1 725.00 | 4 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 034.00 | | 1 084.00 | 2 034.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 083 819.00 | | 587 573.00 | 4 083 819.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 034.00 | 374.00 | | 6 034.00 |
PE DEPRECIATION Total including other intangible assets | 4 000.00 | 129.00 | | 4 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 034.00 | 245.00 | | 2 034.00 |
| |
| 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 | 55 558.00 | 55 558.00 | | 55 558.00 |
8C Staff and Related Accounts | 38 464.00 | 38 464.00 | | 38 464.00 |
8D Social Security and Other Social Organizations | 57 849.00 | 57 849.00 | | 57 849.00 |
8E Income Taxes | 2 328.00 | 2 328.00 | | 2 328.00 |
UL Receivables related to investments | 374 898.00 | 374 898.00 | | 374 898.00 |
UX Other trade receivables | 210 721.00 | 210 721.00 | | 210 721.00 |
UY Staff and related accounts | 9.00 | 9.00 | | 9.00 |
VB VAT | 4 555.00 | 4 555.00 | | 4 555.00 |
VG Loans with a maturity of up to one year at origin | 139.00 | 139.00 | | 139.00 |
VI Group and Associates | 1 047 314.00 | 1 047 314.00 | | 1 047 314.00 |
VQ Other Taxes, Duties, and Similar Debts | 72 920.00 | 72 920.00 | | 72 920.00 |
VS Prepaid expenses | 1 052.00 | 1 052.00 | | 1 052.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 591 235.00 | 591 235.00 | | 591 235.00 |
VW VAT | 27 484.00 | 27 484.00 | | 27 484.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 302 056.00 | 1 302 056.00 | | 1 302 056.00 |
