| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 29 549.00 | | 29 549.00 | 29 549.00 |
BF Loans | 35 000.00 | | 35 000.00 | 35 000.00 |
BJ TOTAL (I) | 7 296 549.00 | | 7 296 549.00 | 7 296 549.00 |
BX Customers and related accounts | 146 952.00 | | 146 952.00 | 146 952.00 |
BZ Other receivables | 330 956.00 | | 330 956.00 | 330 956.00 |
CD Marketable securities | 3 222 883.00 | | 3 222 883.00 | 3 222 883.00 |
CF Cash and cash equivalents | 378 604.00 | | 378 604.00 | 378 604.00 |
CJ TOTAL (II) | 4 079 395.00 | | 4 079 395.00 | 4 079 395.00 |
CO Grand total (0 to V) | 11 375 944.00 | | 11 375 944.00 | 11 375 944.00 |
CU Other investments | 7 232 000.00 | | 7 232 000.00 | 7 232 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 625 000.00 | 2 625 000.00 | | 2 625 000.00 |
DB Share, merger, contribution premiums, etc. | 1 032 000.00 | 1 032 000.00 | | 1 032 000.00 |
DD Legal reserve (1) | 262 500.00 | 262 500.00 | | 262 500.00 |
DG Other reserves | 3 438 197.00 | 2 626 544.00 | | 3 438 197.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 560 498.00 | 811 653.00 | | 560 498.00 |
DL TOTAL (I) | 7 918 195.00 | 7 357 697.00 | | 7 918 195.00 |
DU Loans and Debts from Credit Institutions (3) | 414 367.00 | 766 331.00 | | 414 367.00 |
DV Miscellaneous Loans and Financial Debts (4) | 96 000.00 | 55 578.00 | | 96 000.00 |
DX Trade payables and related accounts | 21 718.00 | 15 228.00 | | 21 718.00 |
DY Tax and social security liabilities | 508 126.00 | 21 661.00 | | 508 126.00 |
EA Other liabilities | 2 417 537.00 | 1 607 671.00 | | 2 417 537.00 |
EC TOTAL (IV) | 3 457 749.00 | 2 466 469.00 | | 3 457 749.00 |
EE Grand total (I to V) | 11 375 944.00 | 9 824 165.00 | | 11 375 944.00 |
EG Accrued income and payables due within one year | 3 419 749.00 | 2 128 956.00 | | 3 419 749.00 |
EI Including equity loans | 96 000.00 | | | 96 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 850 760.00 | | 850 760.00 | 850 760.00 |
FJ Net sales | 850 760.00 | | 850 760.00 | 850 760.00 |
FO Operating subsidies | | | 1 250.00 | |
FR Total operating income (I) | | | 852 010.00 | |
FW Other purchases and external expenses | | | 29 161.00 | |
FX Taxes, duties, and similar payments | | | 85 811.00 | |
FY Salaries and Wages | | | 528 038.00 | |
FZ Social Security Contributions | | | 205 227.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 848 242.00 | |
GG - OPERATING RESULT (I - II) | | | 3 768.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 361 525.00 | |
GL Other interest and similar income | | | 340.00 | |
GM Reversals of provisions and transfers of expenses | | | 11 045.00 | |
GO Net income from sales of marketable securities | | | 239 693.00 | |
GP Total financial income (V) | | | 612 602.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 38 875.00 | |
GT Net expenses on sales of marketable securities | | | | |
GU Total financial expenses (VI) | | | 38 875.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 573 728.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 577 495.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 2 159.00 | | | 2 159.00 |
HD Total exceptional income (VII) | 2 159.00 | | | 2 159.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 159.00 | | | 2 159.00 |
HK Income tax | 19 156.00 | -33 471.00 | | 19 156.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 466 771.00 | 1 936 363.00 | | 1 466 771.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 906 273.00 | 1 124 710.00 | | 906 273.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 560 498.00 | 811 653.00 | | 560 498.00 |
| |
| 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 | 7 294 306.00 | 2 243.00 | | 7 294 306.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 296 549.00 | |
I4 DECREASES Grand Total | | | 7 296 549.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 294 306.00 | 2 243.00 | | 7 294 306.00 |
| |
| 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 | 21 718.00 | 21 718.00 | | 21 718.00 |
8D Social Security and Other Social Organizations | 508 126.00 | 508 126.00 | | 508 126.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 513 537.00 | 2 513 537.00 | | 2 513 537.00 |
UL Receivables related to investments | 29 549.00 | | 29 549.00 | 29 549.00 |
UP Loans | 35 000.00 | | 35 000.00 | 35 000.00 |
UX Other trade receivables | 146 952.00 | 146 952.00 | | 146 952.00 |
VG Loans with a maturity of up to one year at origin | 443.00 | 443.00 | | 443.00 |
VH Loans with a maturity of more than one year at origin | 413 923.00 | 375 923.00 | 38 000.00 | 413 923.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 330 956.00 | 330 956.00 | | 330 956.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 542 456.00 | 477 908.00 | 64 549.00 | 542 456.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 457 749.00 | 3 419 749.00 | 38 000.00 | 3 457 749.00 |
