| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 48 195.00 | 29 505.00 | 18 690.00 | 48 195.00 |
BB Receivables related to investments | 61 980.00 | | 61 980.00 | 61 980.00 |
BD Other fixed assets | 152 980.00 | | 152 980.00 | 152 980.00 |
BJ TOTAL (I) | 345 825.00 | 29 505.00 | 316 320.00 | 345 825.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 8 920.00 | | 8 920.00 | 8 920.00 |
CD Marketable securities | 1 207 256.00 | 156 643.00 | 1 050 612.00 | 1 207 256.00 |
CF Cash and cash equivalents | 289 465.00 | | 289 465.00 | 289 465.00 |
CJ TOTAL (II) | 1 505 640.00 | 156 643.00 | 1 348 997.00 | 1 505 640.00 |
CO Grand total (0 to V) | 1 851 465.00 | 186 149.00 | 1 665 317.00 | 1 851 465.00 |
CU Other investments | 82 670.00 | | 82 670.00 | 82 670.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 375 000.00 | 1 375 000.00 | | 1 375 000.00 |
DD Legal reserve (1) | 137 500.00 | 137 500.00 | | 137 500.00 |
DE Statutory or contractual reserves | 60 012.00 | 4 786.00 | | 60 012.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 36 363.00 | 55 226.00 | | 36 363.00 |
DL TOTAL (I) | 1 608 875.00 | 1 572 512.00 | | 1 608 875.00 |
DV Miscellaneous Loans and Financial Debts (4) | 54 085.00 | 3 592.00 | | 54 085.00 |
DY Tax and social security liabilities | 2 357.00 | 6 633.00 | | 2 357.00 |
EC TOTAL (IV) | 56 442.00 | 10 225.00 | | 56 442.00 |
EE Grand total (I to V) | 1 665 317.00 | 1 582 737.00 | | 1 665 317.00 |
EG Accrued income and payables due within one year | 56 442.00 | 9 681.00 | | 56 442.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 119 880.00 | |
FQ Other income | | | 16.00 | |
FR Total operating income (I) | | | 119 896.00 | |
FW Other purchases and external expenses | | | 6 827.00 | |
FX Taxes, duties, and similar payments | | | 446.00 | |
GB Operating Expenses - Provisions | | | 156 643.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 163 917.00 | |
GG - OPERATING RESULT (I - II) | | | -44 021.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 32 518.00 | |
GM Reversals of provisions and transfers of expenses | | | 39 000.00 | |
GO Net income from sales of marketable securities | | | 13 137.00 | |
GP Total financial income (V) | | | 84 654.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GT Net expenses on sales of marketable securities | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 84 654.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 40 634.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 13 010.00 | | | 13 010.00 |
HD Total exceptional income (VII) | 13 010.00 | | | 13 010.00 |
HF Exceptional expenses on capital transactions | 12 363.00 | | | 12 363.00 |
HH Total exceptional expenses (VIII) | 12 363.00 | | | 12 363.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 647.00 | | | 647.00 |
HK Income tax | 4 918.00 | 12 481.00 | | 4 918.00 |
HL TOTAL REVENUE (I + III + V + VII) | 217 560.00 | 236 904.00 | | 217 560.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 181 197.00 | 181 678.00 | | 181 197.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 36 363.00 | 55 226.00 | | 36 363.00 |
| |
| 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 | 363 975.00 | | 2 900.00 | 363 975.00 |
I3 DECREASES Total Financial Fixed Assets | | | 297 630.00 | |
I4 DECREASES Grand Total | | 21 050.00 | 345 825.00 | |
IY DECREASES Total Tangible Fixed Assets | | 21 050.00 | 48 195.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 69 245.00 | | | 69 245.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 294 730.00 | | 2 900.00 | 294 730.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 38 193.00 | | 8 687.00 | 38 193.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 38 193.00 | | 8 687.00 | 38 193.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 119 880.00 | 156 643.00 | 119 880.00 | 119 880.00 |
7B Total provisions for depreciation | 158 880.00 | 156 643.00 | 158 880.00 | 158 880.00 |
7C Grand total | 158 880.00 | 156 643.00 | 158 880.00 | 158 880.00 |
UE of which provisions and reversals: - Operating | | | 156 643.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UL Receivables related to investments | 61 980.00 | | 61 980.00 | 61 980.00 |
VB VAT | 186.00 | 186.00 | | 186.00 |
VI Group and Associates | 54 085.00 | 54 085.00 | | 54 085.00 |
VM Income taxes | 8 734.00 | 8 734.00 | | 8 734.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 70 900.00 | 8 920.00 | 61 980.00 | 70 900.00 |
VW VAT | 2 357.00 | 2 357.00 | | 2 357.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 56 442.00 | 56 442.00 | | 56 442.00 |
