| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 233.00 | 233.00 | | 233.00 |
AT Other tangible assets | 14 332.00 | 14 332.00 | | 14 332.00 |
BH Other financial assets | 215.00 | | 215.00 | 215.00 |
BJ TOTAL (I) | 14 780.00 | 14 565.00 | 215.00 | 14 780.00 |
BX Customers and related accounts | 10 256.00 | | 10 256.00 | 10 256.00 |
BZ Other receivables | 1 176.00 | | 1 176.00 | 1 176.00 |
CD Marketable securities | 40 813.00 | 6 655.00 | 34 158.00 | 40 813.00 |
CF Cash and cash equivalents | 394 577.00 | | 394 577.00 | 394 577.00 |
CJ TOTAL (II) | 446 822.00 | 6 655.00 | 440 167.00 | 446 822.00 |
CO Grand total (0 to V) | 461 602.00 | 21 220.00 | 440 382.00 | 461 602.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 305 000.00 | 305 000.00 | | 305 000.00 |
DD Legal reserve (1) | 30 500.00 | 30 500.00 | | 30 500.00 |
DG Other reserves | 2 828.00 | 2 828.00 | | 2 828.00 |
DH Retained earnings | 38 985.00 | 1 442.00 | | 38 985.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 619.00 | 37 543.00 | | 5 619.00 |
DL TOTAL (I) | 382 932.00 | 377 313.00 | | 382 932.00 |
DU Loans and Debts from Credit Institutions (3) | 282.00 | 713.00 | | 282.00 |
DV Miscellaneous Loans and Financial Debts (4) | 41 200.00 | 97 264.00 | | 41 200.00 |
DX Trade payables and related accounts | 14 034.00 | 13 394.00 | | 14 034.00 |
DY Tax and social security liabilities | 1 635.00 | 7 214.00 | | 1 635.00 |
EA Other liabilities | 299.00 | | | 299.00 |
EC TOTAL (IV) | 57 450.00 | 118 585.00 | | 57 450.00 |
EE Grand total (I to V) | 440 382.00 | 495 898.00 | | 440 382.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FG Production sold - services | | 26 250.00 | 26 250.00 | |
FJ Net sales | | 26 250.00 | 26 250.00 | |
FR Total operating income (I) | | | 26 250.00 | |
FS Purchases of goods (including customs duties) | | | | |
FT Inventory change (goods) | | | | |
FW Other purchases and external expenses | | | 12 977.00 | |
FX Taxes, duties, and similar payments | | | 963.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 13 940.00 | |
GG - OPERATING RESULT (I - II) | | | 12 310.00 | |
GK Income from other securities and fixed asset receivables | | | 347.00 | |
GM Reversals of provisions and transfers of expenses | | | 3 714.00 | |
GO Net income from sales of marketable securities | | | 430.00 | |
GP Total financial income (V) | | | 4 491.00 | |
GQ Financial allocations to depreciation and provisions | | | 6 655.00 | |
GT Net expenses on sales of marketable securities | | | 4 954.00 | |
GU Total financial expenses (VI) | | | 11 609.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 118.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 192.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 160.00 | 554.00 | | 1 160.00 |
HB Exceptional income from capital transactions | | 70 000.00 | | |
HD Total exceptional income (VII) | 1 160.00 | 70 554.00 | | 1 160.00 |
HE Exceptional expenses on management operations | | 8 152.00 | | |
HH Total exceptional expenses (VIII) | | 8 152.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 160.00 | 62 402.00 | | 1 160.00 |
HK Income tax | 733.00 | 6 151.00 | | 733.00 |
HL TOTAL REVENUE (I + III + V + VII) | 31 901.00 | 275 762.00 | | 31 901.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 26 282.00 | 238 219.00 | | 26 282.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 619.00 | 37 543.00 | | 5 619.00 |
| |
| 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 | 14 780.00 | | | 14 780.00 |
I3 DECREASES Total Financial Fixed Assets | | | 215.00 | |
I4 DECREASES Grand Total | | | 14 780.00 | |
IO DECREASES Total including other intangible assets | | | 233.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 14 332.00 | |
KD ACQUISITIONS Total including other intangible assets | 233.00 | | | 233.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 14 332.00 | | | 14 332.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 215.00 | | | 215.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 14 566.00 | | | 14 566.00 |
PE DEPRECIATION Total including other intangible assets | 233.00 | | | 233.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 14 333.00 | | | 14 333.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 3 714.00 | 6 655.00 | 3 714.00 | 3 714.00 |
7C Grand total | 3 714.00 | 6 655.00 | 3 714.00 | 3 714.00 |
UG - Financial | | 6 655.00 | 3 714.00 | |
| |
| 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 | 14 033.00 | 14 033.00 | | 14 033.00 |
8E Income Taxes | 733.00 | 733.00 | | 733.00 |
8K Other liabilities (including liabilities related to repo transactions) | 299.00 | 299.00 | | 299.00 |
UT Other financial assets | 215.00 | | 215.00 | 215.00 |
UX Other trade receivables | 10 256.00 | 10 256.00 | | 10 256.00 |
VB VAT | 1 176.00 | 1 176.00 | | 1 176.00 |
VG Loans with a maturity of up to one year at origin | 282.00 | 282.00 | | 282.00 |
VI Group and Associates | 41 200.00 | 41 200.00 | | 41 200.00 |
VQ Other Taxes, Duties, and Similar Debts | 902.00 | 902.00 | | 902.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 647.00 | 11 432.00 | 215.00 | 11 647.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 57 449.00 | 57 449.00 | | 57 449.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 500.00 | | | 1 500.00 |
ST Other accounts | 11 477.00 | | | 11 477.00 |
YW Business tax | 963.00 | | | 963.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 963.00 | | | 963.00 |
YZ Total deductible VAT on goods and services | 849.00 | | | 849.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 12 977.00 | | | 12 977.00 |
