| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 236 568.00 | 195 479.00 | 41 089.00 | 236 568.00 |
BJ TOTAL (I) | 8 636 402.00 | 195 479.00 | 8 440 923.00 | 8 636 402.00 |
BZ Other receivables | 1 078 637.00 | | 1 078 637.00 | 1 078 637.00 |
CF Cash and cash equivalents | 3 642.00 | | 3 642.00 | 3 642.00 |
CH Prepaid expenses | 2 095.00 | | 2 095.00 | 2 095.00 |
CJ TOTAL (II) | 1 084 375.00 | | 1 084 375.00 | 1 084 375.00 |
CO Grand total (0 to V) | 9 720 776.00 | 195 479.00 | 9 525 297.00 | 9 720 776.00 |
CU Other investments | 8 399 833.00 | | 8 399 833.00 | 8 399 833.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 263 664.00 | 4 263 664.00 | | 4 263 664.00 |
DB Share, merger, contribution premiums, etc. | 141 904.00 | 141 904.00 | | 141 904.00 |
DD Legal reserve (1) | 115 772.00 | 27 594.00 | | 115 772.00 |
DG Other reserves | 64 746.00 | | | 64 746.00 |
DH Retained earnings | 1 533 722.00 | 1 533 722.00 | | 1 533 722.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 617 940.00 | 1 762 545.00 | | 1 617 940.00 |
DL TOTAL (I) | 7 737 748.00 | 7 729 428.00 | | 7 737 748.00 |
DU Loans and Debts from Credit Institutions (3) | 37.00 | 143.00 | | 37.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 900 000.00 | | |
DX Trade payables and related accounts | 3 430.00 | 5 132.00 | | 3 430.00 |
DY Tax and social security liabilities | 2.00 | 246 264.00 | | 2.00 |
EA Other liabilities | 1 784 081.00 | 174 586.00 | | 1 784 081.00 |
EC TOTAL (IV) | 1 787 550.00 | 1 326 125.00 | | 1 787 550.00 |
EE Grand total (I to V) | 9 525 297.00 | 9 055 554.00 | | 9 525 297.00 |
| |
| 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 | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 3 698.00 | |
FX Taxes, duties, and similar payments | | | 8 670.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 23 657.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 36 025.00 | |
GG - OPERATING RESULT (I - II) | | | -36 024.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 676 367.00 | |
GP Total financial income (V) | | | 1 676 367.00 | |
GR Interest and similar expenses | | | 12 528.00 | |
GU Total financial expenses (VI) | | | 12 528.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 663 838.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 627 814.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 9 874.00 | -4 035.00 | | 9 874.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 676 368.00 | 2 454 080.00 | | 1 676 368.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 58 428.00 | 691 535.00 | | 58 428.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 617 940.00 | 1 762 545.00 | | 1 617 940.00 |
| |
| 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 | 8 636 402.00 | | | 8 636 402.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 236 568.00 | | | 236 568.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 399 833.00 | |
I4 DECREASES Grand Total | | | 8 636 402.00 | |
IN DECREASES Start-up, development, or research expenses | | | 236 568.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 399 833.00 | | | 8 399 833.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 171 822.00 | 23 657.00 | | 171 822.00 |
CY DEPRECIATION Start-up, development, or research expenses | 171 822.00 | 23 657.00 | | 171 822.00 |
| |
| 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 | 3 430.00 | 3 430.00 | | 3 430.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 784 081.00 | 1 784 081.00 | | 1 784 081.00 |
VB VAT | 1 788.00 | 1 788.00 | | 1 788.00 |
VC Group and associates | 866 278.00 | 866 278.00 | | 866 278.00 |
VG Loans with a maturity of up to one year at origin | 37.00 | 37.00 | | 37.00 |
VI Group and Associates | 1 609 620.00 | 1 609 620.00 | | 1 609 620.00 |
VM Income taxes | 203 194.00 | 203 194.00 | | 203 194.00 |
VN Other taxes, similar payments | 7 376.00 | 7 376.00 | | 7 376.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1.00 | 1.00 | | 1.00 |
VS Prepaid expenses | 2 095.00 | 2 095.00 | | 2 095.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 080 732.00 | 1 080 732.00 | | 1 080 732.00 |
VW VAT | 2.00 | 2.00 | | 2.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 397 169.00 | 3 397 169.00 | | 3 397 169.00 |
