| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 16 078.00 | 7 367.00 | 8 711.00 | 16 078.00 |
BB Receivables related to investments | 199 900.00 | | 199 900.00 | 199 900.00 |
BJ TOTAL (I) | 1 616 078.00 | 7 367.00 | 1 608 711.00 | 1 616 078.00 |
BZ Other receivables | 40 554.00 | | 40 554.00 | 40 554.00 |
CD Marketable securities | 801 052.00 | | 801 052.00 | 801 052.00 |
CF Cash and cash equivalents | 71 006.00 | | 71 006.00 | 71 006.00 |
CJ TOTAL (II) | 912 612.00 | | 912 612.00 | 912 612.00 |
CO Grand total (0 to V) | 2 528 690.00 | 7 367.00 | 2 521 323.00 | 2 528 690.00 |
CP Shares due in less than one year | 199 900.00 | | | 199 900.00 |
CU Other investments | 1 400 100.00 | | 1 400 100.00 | 1 400 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 1 227 624.00 | 1 039 789.00 | | 1 227 624.00 |
DH Retained earnings | 938 192.00 | 938 192.00 | | 938 192.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 213 106.00 | 287 835.00 | | 213 106.00 |
DL TOTAL (I) | 2 488 922.00 | 2 375 816.00 | | 2 488 922.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 15 252.00 | | |
DY Tax and social security liabilities | 31 993.00 | 25 190.00 | | 31 993.00 |
EA Other liabilities | 408.00 | 401.00 | | 408.00 |
EC TOTAL (IV) | 32 401.00 | 40 843.00 | | 32 401.00 |
EE Grand total (I to V) | 2 521 323.00 | 2 416 659.00 | | 2 521 323.00 |
EG Accrued income and payables due within one year | 32 401.00 | 40 843.00 | | 32 401.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 177 863.00 | | 177 863.00 | 177 863.00 |
FJ Net sales | 177 863.00 | | 177 863.00 | 177 863.00 |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 177 873.00 | |
FW Other purchases and external expenses | | | 23 941.00 | |
FX Taxes, duties, and similar payments | | | 14 865.00 | |
FY Salaries and Wages | | | 91 011.00 | |
FZ Social Security Contributions | | | 68 378.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 660.00 | |
GE Other Expenses | | | 9.00 | |
GF Total Operating Expenses (II) | | | 199 864.00 | |
GG - OPERATING RESULT (I - II) | | | -21 991.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 234 269.00 | |
GK Income from other securities and fixed asset receivables | | | 828.00 | |
GP Total financial income (V) | | | 235 097.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 235 097.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 213 106.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 47 691.00 | 37 447.00 | | 47 691.00 |
HL TOTAL REVENUE (I + III + V + VII) | 412 970.00 | 482 433.00 | | 412 970.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 199 864.00 | 194 598.00 | | 199 864.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 213 106.00 | 287 835.00 | | 213 106.00 |
| |
| 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 | 1 606 323.00 | | 9 755.00 | 1 606 323.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 600 000.00 | |
I4 DECREASES Grand Total | | | 1 616 078.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 16 078.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 323.00 | | 9 755.00 | 6 323.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 600 000.00 | | | 1 600 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 707.00 | 1 660.00 | | 5 707.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 707.00 | 1 660.00 | | 5 707.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8C Staff and Related Accounts | 1 447.00 | 1 447.00 | | 1 447.00 |
8D Social Security and Other Social Organizations | 23 786.00 | 23 786.00 | | 23 786.00 |
8K Other liabilities (including liabilities related to repo transactions) | 408.00 | 408.00 | | 408.00 |
UL Receivables related to investments | 199 900.00 | 199 900.00 | | 199 900.00 |
VB VAT | 68.00 | 68.00 | | 68.00 |
VC Group and associates | 18 615.00 | 18 615.00 | | 18 615.00 |
VQ Other Taxes, Duties, and Similar Debts | 564.00 | 564.00 | | 564.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 21 871.00 | 21 871.00 | | 21 871.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 240 454.00 | 240 454.00 | | 240 454.00 |
VW VAT | 6 196.00 | 6 196.00 | | 6 196.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 32 401.00 | 32 401.00 | | 32 401.00 |
| |
| 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 | 14 865.00 | 14 925.00 | | 14 865.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 943.00 | 6 754.00 | | 4 943.00 |
ST Other accounts | 13 702.00 | 14 278.00 | | 13 702.00 |
XQ Rental, rental and co-ownership charges | 5 296.00 | | | 5 296.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 14 865.00 | 14 925.00 | | 14 865.00 |
YY Amount of VAT collected | 34 523.00 | 35 862.00 | | 34 523.00 |
YZ Total deductible VAT on goods and services | 5 342.00 | 2 141.00 | | 5 342.00 |
ZE Dividends | 100 000.00 | | | 100 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 23 941.00 | 21 032.00 | | 23 941.00 |
