| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 217.00 | 217.00 | | 217.00 |
AP Buildings | | | 7.00 | |
AT Other tangible assets | 228 654.00 | 12 267.00 | 216 387.00 | 228 654.00 |
BB Receivables related to investments | 2 126 549.00 | | 2 126 549.00 | 2 126 549.00 |
BH Other financial assets | 2 221.00 | | 2 221.00 | 2 221.00 |
BJ TOTAL (I) | 2 427 023.00 | 12 484.00 | 2 414 539.00 | 2 427 023.00 |
BV Advances and down payments on orders | 960.00 | | 960.00 | 960.00 |
BZ Other receivables | 9 951.00 | | 9 951.00 | 9 951.00 |
CD Marketable securities | 3 293 478.00 | | 3 293 478.00 | 3 293 478.00 |
CF Cash and cash equivalents | 19 562.00 | | 19 562.00 | 19 562.00 |
CJ TOTAL (II) | 3 323 951.00 | | 3 323 951.00 | 3 323 951.00 |
CO Grand total (0 to V) | 5 750 974.00 | 12 484.00 | 5 738 490.00 | 5 750 974.00 |
CU Other investments | 69 383.00 | | 69 383.00 | 69 383.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 800 000.00 | | | 800 000.00 |
DD Legal reserve (1) | 80 000.00 | | | 80 000.00 |
DF Regulated reserves (1) | 32 230.00 | | | 32 230.00 |
DG Other reserves | 4 265 823.00 | | | 4 265 823.00 |
DH Retained earnings | 398 429.00 | | | 398 429.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 99 577.00 | | | 99 577.00 |
DL TOTAL (I) | 5 676 060.00 | | | 5 676 060.00 |
DV Miscellaneous Loans and Financial Debts (4) | 44 822.00 | | | 44 822.00 |
DX Trade payables and related accounts | 4 080.00 | | | 4 080.00 |
DY Tax and social security liabilities | 13 529.00 | | | 13 529.00 |
EC TOTAL (IV) | 62 430.00 | | | 62 430.00 |
EE Grand total (I to V) | 5 738 490.00 | | | 5 738 490.00 |
EG Accrued income and payables due within one year | 62 430.00 | | | 62 430.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 34 466.00 | | 34 466.00 | 34 466.00 |
FJ Net sales | 34 466.00 | | 34 466.00 | 34 466.00 |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 34 475.00 | |
FW Other purchases and external expenses | | | 33 758.00 | |
FX Taxes, duties, and similar payments | | | 2 622.00 | |
FY Salaries and Wages | | | 10 382.00 | |
FZ Social Security Contributions | | | 3 385.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 696.00 | |
GE Other Expenses | | | 61.00 | |
GF Total Operating Expenses (II) | | | 50 905.00 | |
GG - OPERATING RESULT (I - II) | | | -16 430.00 | |
GK Income from other securities and fixed asset receivables | | | 26 154.00 | |
GL Other interest and similar income | | | 87 440.00 | |
GP Total financial income (V) | | | 113 594.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 113 594.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 97 164.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -2 413.00 | | | -2 413.00 |
HL TOTAL REVENUE (I + III + V + VII) | 148 068.00 | | | 148 068.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 48 492.00 | | | 48 492.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 99 577.00 | | | 99 577.00 |
| |
| 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 | 2 764 074.00 | | 216 300.00 | 2 764 074.00 |
I3 DECREASES Total Financial Fixed Assets | | 553 351.00 | 2 198 152.00 | |
I4 DECREASES Grand Total | | 553 351.00 | 2 427 023.00 | |
IO DECREASES Total including other intangible assets | | | 217.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 228 654.00 | |
KD ACQUISITIONS Total including other intangible assets | 217.00 | | | 217.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 12 354.00 | | 216 300.00 | 12 354.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 751 503.00 | | | 2 751 503.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 788.00 | 696.00 | | 11 788.00 |
PE DEPRECIATION Total including other intangible assets | 217.00 | | | 217.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 571.00 | 696.00 | | 11 571.00 |
| |
| 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 | 4 080.00 | 4 080.00 | | 4 080.00 |
8C Staff and Related Accounts | 4 616.00 | 4 616.00 | | 4 616.00 |
8D Social Security and Other Social Organizations | 861.00 | 861.00 | | 861.00 |
UL Receivables related to investments | 2 126 549.00 | | 2 126 549.00 | 2 126 549.00 |
UT Other financial assets | 2 221.00 | | 2 221.00 | 2 221.00 |
VB VAT | 7 538.00 | 7 538.00 | | 7 538.00 |
VC Group and associates | 2 413.00 | 2 413.00 | | 2 413.00 |
VI Group and Associates | 44 822.00 | 44 822.00 | | 44 822.00 |
VQ Other Taxes, Duties, and Similar Debts | 33.00 | 33.00 | | 33.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 138 721.00 | 9 951.00 | 2 128 770.00 | 2 138 721.00 |
VW VAT | 8 018.00 | 8 018.00 | | 8 018.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 62 430.00 | 62 430.00 | | 62 430.00 |
