| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 204 438.00 | 70 949.00 | 133 489.00 | 204 438.00 |
BB Receivables related to investments | 837 891.00 | | 837 891.00 | 837 891.00 |
BH Other financial assets | 42 510.00 | | 42 510.00 | 42 510.00 |
BJ TOTAL (I) | 1 375 344.00 | 70 949.00 | 1 304 395.00 | 1 375 344.00 |
BX Customers and related accounts | 182 735.00 | | 182 735.00 | 182 735.00 |
BZ Other receivables | 413 983.00 | | 413 983.00 | 413 983.00 |
CD Marketable securities | 7 500 000.00 | | 7 500 000.00 | 7 500 000.00 |
CF Cash and cash equivalents | 2 765 514.00 | | 2 765 514.00 | 2 765 514.00 |
CJ TOTAL (II) | 10 862 232.00 | | 10 862 232.00 | 10 862 232.00 |
CO Grand total (0 to V) | 12 237 575.00 | 70 949.00 | 12 166 626.00 | 12 237 575.00 |
CP Shares due in less than one year | 837 891.00 | | | 837 891.00 |
CU Other investments | 290 505.00 | | 290 505.00 | 290 505.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 13 300.00 | 13 300.00 | | 13 300.00 |
DB Share, merger, contribution premiums, etc. | 215 700.00 | 215 700.00 | | 215 700.00 |
DD Legal reserve (1) | 1 330.00 | 1 330.00 | | 1 330.00 |
DH Retained earnings | 5 318 467.00 | 3 010 376.00 | | 5 318 467.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 73 362.00 | 2 308 090.00 | | 73 362.00 |
DL TOTAL (I) | 5 622 159.00 | 5 548 797.00 | | 5 622 159.00 |
DP Provisions for Risks | | 140 775.00 | | |
DR TOTAL (IV) | | 140 775.00 | | |
DU Loans and Debts from Credit Institutions (3) | 135 816.00 | 532.00 | | 135 816.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 630 345.00 | 924 435.00 | | 5 630 345.00 |
DX Trade payables and related accounts | 194 985.00 | 391 250.00 | | 194 985.00 |
DY Tax and social security liabilities | 582 735.00 | 322 394.00 | | 582 735.00 |
EA Other liabilities | 586.00 | 1 216.00 | | 586.00 |
EC TOTAL (IV) | 6 544 467.00 | 1 639 827.00 | | 6 544 467.00 |
EE Grand total (I to V) | 12 166 626.00 | 7 329 399.00 | | 12 166 626.00 |
EG Accrued income and payables due within one year | 6 454 175.00 | 1 639 827.00 | | 6 454 175.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 284 439.00 | | 2 284 439.00 | 2 284 439.00 |
FJ Net sales | 2 284 439.00 | | 2 284 439.00 | 2 284 439.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 2 284 441.00 | |
FU Purchases of raw materials and other supplies | | | 2 862.00 | |
FW Other purchases and external expenses | | | 935 544.00 | |
FX Taxes, duties, and similar payments | | | 45 478.00 | |
FY Salaries and Wages | | | 797 211.00 | |
FZ Social Security Contributions | | | 411 064.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 949.00 | |
GE Other Expenses | | | 1 805.00 | |
GF Total Operating Expenses (II) | | | 2 195 914.00 | |
GG - OPERATING RESULT (I - II) | | | 88 527.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 14 809.00 | |
GP Total financial income (V) | | | 14 809.00 | |
GR Interest and similar expenses | | | 41 439.00 | |
GU Total financial expenses (VI) | | | 41 439.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -26 630.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 61 897.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2 405.00 | | | 2 405.00 |
HB Exceptional income from capital transactions | | 19 500.00 | | |
HC Reversals of provisions and transfers of expenses | 140 775.00 | 209 225.00 | | 140 775.00 |
HD Total exceptional income (VII) | 143 180.00 | 228 725.00 | | 143 180.00 |
HE Exceptional expenses on management operations | 230.00 | 492.00 | | 230.00 |
HH Total exceptional expenses (VIII) | 230.00 | 492.00 | | 230.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 142 950.00 | 228 233.00 | | 142 950.00 |
HK Income tax | 131 484.00 | 196 423.00 | | 131 484.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 442 429.00 | 4 909 970.00 | | 2 442 429.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 369 067.00 | 2 601 879.00 | | 2 369 067.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 73 362.00 | 2 308 090.00 | | 73 362.00 |
| |
| 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 | 1 239 906.00 | | 135 438.00 | 1 239 906.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 170 906.00 | |
I4 DECREASES Grand Total | | | 1 375 344.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 204 438.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 69 000.00 | | 135 438.00 | 69 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 170 906.00 | | | 1 170 906.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 69 000.00 | 1 949.00 | | 69 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 69 000.00 | 1 949.00 | | 69 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 140 775.00 | | 140 775.00 | 140 775.00 |
7C Grand total | 140 775.00 | | 140 775.00 | 140 775.00 |
UJ - Exceptional | | | 140 775.00 | |
| |
| 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 | 194 985.00 | 194 985.00 | | 194 985.00 |
8C Staff and Related Accounts | 43 636.00 | 43 636.00 | | 43 636.00 |
8D Social Security and Other Social Organizations | 74 965.00 | 74 965.00 | | 74 965.00 |
8E Income Taxes | 311 526.00 | 311 526.00 | | 311 526.00 |
8K Other liabilities (including liabilities related to repo transactions) | 586.00 | 586.00 | | 586.00 |
UL Receivables related to investments | 837 891.00 | 837 891.00 | | 837 891.00 |
UT Other financial assets | 42 510.00 | | 42 510.00 | 42 510.00 |
UX Other trade receivables | 182 735.00 | 182 735.00 | | 182 735.00 |
VB VAT | 2 664.00 | 2 664.00 | | 2 664.00 |
VC Group and associates | 409 218.00 | 409 218.00 | | 409 218.00 |
VG Loans with a maturity of up to one year at origin | 135 816.00 | 45 524.00 | 90 292.00 | 135 816.00 |
VI Group and Associates | 5 630 345.00 | 5 630 345.00 | | 5 630 345.00 |
VJ Loans taken out during the year | 135 000.00 | | | 135 000.00 |
VP Miscellaneous | 2 101.00 | 2 101.00 | | 2 101.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 591.00 | 3 591.00 | | 3 591.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 477 119.00 | 1 434 609.00 | 42 510.00 | 1 477 119.00 |
VW VAT | 149 018.00 | 149 018.00 | | 149 018.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 544 467.00 | 6 454 175.00 | 90 292.00 | 6 544 467.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 18 552.00 | 14 802.00 | | 18 552.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 13 271.00 | 8 813.00 | | 13 271.00 |
ST Other accounts | 752 233.00 | 706 470.00 | | 752 233.00 |
XQ Rental, rental and co-ownership charges | 170 040.00 | 170 040.00 | | 170 040.00 |
YW Business tax | 26 926.00 | 29 011.00 | | 26 926.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 45 478.00 | 43 813.00 | | 45 478.00 |
YY Amount of VAT collected | 515 874.00 | -2 461.00 | | 515 874.00 |
YZ Total deductible VAT on goods and services | 40 669.00 | 33 002.00 | | 40 669.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 935 544.00 | 885 323.00 | | 935 544.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 10.00 | | | 10.00 |
