| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 525 000.00 | 455 000.00 | 70 000.00 | 525 000.00 |
AN Land | 3 700.00 | | 3 700.00 | 3 700.00 |
AP Buildings | 33 300.00 | 25 772.00 | 7 528.00 | 33 300.00 |
AT Other tangible assets | 5 508.00 | 5 508.00 | | 5 508.00 |
BJ TOTAL (I) | 5 013 346.00 | 486 280.00 | 4 527 066.00 | 5 013 346.00 |
BX Customers and related accounts | 2 592.00 | | 2 592.00 | 2 592.00 |
BZ Other receivables | 1 762 072.00 | | 1 762 072.00 | 1 762 072.00 |
CD Marketable securities | 2 405 723.00 | 39 453.00 | 2 366 270.00 | 2 405 723.00 |
CF Cash and cash equivalents | 1 927 070.00 | | 1 927 070.00 | 1 927 070.00 |
CH Prepaid expenses | 18.00 | | 18.00 | 18.00 |
CJ TOTAL (II) | 6 097 476.00 | 39 453.00 | 6 058 023.00 | 6 097 476.00 |
CO Grand total (0 to V) | 11 110 821.00 | 525 733.00 | 10 585 089.00 | 11 110 821.00 |
CU Other investments | 4 445 838.00 | | 4 445 838.00 | 4 445 838.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 260 000.00 | 3 260 000.00 | | 3 260 000.00 |
DD Legal reserve (1) | 326 000.00 | 326 000.00 | | 326 000.00 |
DG Other reserves | 5 069 674.00 | 5 068 142.00 | | 5 069 674.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 832 995.00 | 1 532.00 | | 1 832 995.00 |
DL TOTAL (I) | 10 488 669.00 | 8 655 674.00 | | 10 488 669.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 221.00 | 68 010.00 | | 1 221.00 |
DX Trade payables and related accounts | 5 760.00 | 4 776.00 | | 5 760.00 |
DY Tax and social security liabilities | 87 339.00 | 382 956.00 | | 87 339.00 |
EA Other liabilities | 1 860.00 | 844 340.00 | | 1 860.00 |
EB Prepaid income (2) | 240.00 | 240.00 | | 240.00 |
EC TOTAL (IV) | 96 420.00 | 1 300 322.00 | | 96 420.00 |
EE Grand total (I to V) | 10 585 089.00 | 9 955 996.00 | | 10 585 089.00 |
EG Accrued income and payables due within one year | 96 420.00 | 1 300 322.00 | | 96 420.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 880.00 | | 2 880.00 | 2 880.00 |
FJ Net sales | 2 880.00 | | 2 880.00 | 2 880.00 |
FR Total operating income (I) | | | 2 880.00 | |
FW Other purchases and external expenses | | | 21 815.00 | |
FX Taxes, duties, and similar payments | | | 3 245.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 55 371.00 | |
GE Other Expenses | | | 138.00 | |
GF Total Operating Expenses (II) | | | 80 569.00 | |
GG - OPERATING RESULT (I - II) | | | -77 689.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 968 983.00 | |
GL Other interest and similar income | | | 29 547.00 | |
GM Reversals of provisions and transfers of expenses | | | 53 000.00 | |
GO Net income from sales of marketable securities | | | 17 289.00 | |
GP Total financial income (V) | | | 2 068 819.00 | |
GQ Financial allocations to depreciation and provisions | | | 39 453.00 | |
GR Interest and similar expenses | | | | |
GT Net expenses on sales of marketable securities | | | 11 637.00 | |
GU Total financial expenses (VI) | | | 51 090.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 017 729.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 940 040.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 107 045.00 | 39 114.00 | | 107 045.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 071 699.00 | 285 678.00 | | 2 071 699.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 238 704.00 | 284 146.00 | | 238 704.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 832 995.00 | 1 532.00 | | 1 832 995.00 |
| |
| 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 | 5 013 346.00 | | | 5 013 346.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 445 838.00 | |
I4 DECREASES Grand Total | | | 5 013 346.00 | |
IO DECREASES Total including other intangible assets | | | 525 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 42 508.00 | |
KD ACQUISITIONS Total including other intangible assets | 525 000.00 | | | 525 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 42 508.00 | | | 42 508.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 445 838.00 | | | 4 445 838.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 430 908.00 | 55 371.00 | | 430 908.00 |
PE DEPRECIATION Total including other intangible assets | 402 500.00 | 52 500.00 | | 402 500.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 28 408.00 | 2 871.00 | | 28 408.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 53 000.00 | 39 453.00 | 53 000.00 | 53 000.00 |
7B Total provisions for depreciation | 53 000.00 | 39 453.00 | 53 000.00 | 53 000.00 |
7C Grand total | 53 000.00 | 39 453.00 | 53 000.00 | 53 000.00 |
UG - Financial | | 39 453.00 | 53 000.00 | |
| |
| 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 | 5 760.00 | 5 760.00 | | 5 760.00 |
8E Income Taxes | 85 483.00 | 85 483.00 | | 85 483.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 860.00 | 1 860.00 | | 1 860.00 |
8L Deferred income | 240.00 | 240.00 | | 240.00 |
UX Other trade receivables | 2 592.00 | 2 592.00 | | 2 592.00 |
VB VAT | 350.00 | 350.00 | | 350.00 |
VC Group and associates | 1 243 356.00 | 1 243 356.00 | | 1 243 356.00 |
VI Group and Associates | 1 221.00 | 1 221.00 | | 1 221.00 |
VM Income taxes | 518 367.00 | 518 367.00 | | 518 367.00 |
VQ Other Taxes, Duties, and Similar Debts | 127.00 | 127.00 | | 127.00 |
VS Prepaid expenses | 18.00 | 18.00 | | 18.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 764 683.00 | 1 764 683.00 | | 1 764 683.00 |
VW VAT | 1 729.00 | 1 729.00 | | 1 729.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 96 420.00 | 96 420.00 | | 96 420.00 |
