| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 19 808.00 | 8 619.00 | 11 189.00 | 19 808.00 |
BJ TOTAL (I) | 272 101.00 | 9 968.00 | 262 133.00 | 272 101.00 |
BX Customers and related accounts | 15 197.00 | | 15 197.00 | 15 197.00 |
BZ Other receivables | 850 444.00 | 58 782.00 | 791 662.00 | 850 444.00 |
CD Marketable securities | 100 000.00 | | 100 000.00 | 100 000.00 |
CF Cash and cash equivalents | 475 834.00 | | 475 834.00 | 475 834.00 |
CH Prepaid expenses | 3 377.00 | | 3 377.00 | 3 377.00 |
CJ TOTAL (II) | 1 444 853.00 | 58 782.00 | 1 386 071.00 | 1 444 853.00 |
CO Grand total (0 to V) | 1 716 954.00 | 68 750.00 | 1 648 203.00 | 1 716 954.00 |
CU Other investments | 252 293.00 | 1 349.00 | 250 944.00 | 252 293.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 528.00 | 10 528.00 | | 10 528.00 |
DB Share, merger, contribution premiums, etc. | 109 972.00 | 109 972.00 | | 109 972.00 |
DD Legal reserve (1) | 1 800.00 | 1 800.00 | | 1 800.00 |
DG Other reserves | 846 303.00 | 791 231.00 | | 846 303.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 581 833.00 | 55 071.00 | | 581 833.00 |
DL TOTAL (I) | 1 550 436.00 | 968 603.00 | | 1 550 436.00 |
DU Loans and Debts from Credit Institutions (3) | 520.00 | 451.00 | | 520.00 |
DV Miscellaneous Loans and Financial Debts (4) | 26 173.00 | 174 610.00 | | 26 173.00 |
DX Trade payables and related accounts | 9 720.00 | 6 145.00 | | 9 720.00 |
DY Tax and social security liabilities | 43 201.00 | 16 173.00 | | 43 201.00 |
EA Other liabilities | 18 154.00 | 123 317.00 | | 18 154.00 |
EC TOTAL (IV) | 97 767.00 | 320 695.00 | | 97 767.00 |
EE Grand total (I to V) | 1 648 203.00 | 1 289 297.00 | | 1 648 203.00 |
EG Accrued income and payables due within one year | 97 767.00 | 320 695.00 | | 97 767.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 128 380.00 | |
FJ Net sales | | | 128 380.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 15 451.00 | |
FQ Other income | | | 81 002.00 | |
FR Total operating income (I) | | | 224 833.00 | |
FW Other purchases and external expenses | | | 162 858.00 | |
FX Taxes, duties, and similar payments | | | 20 771.00 | |
FY Salaries and Wages | | | 70 651.00 | |
FZ Social Security Contributions | | | 29 774.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 421.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 285 477.00 | |
GG - OPERATING RESULT (I - II) | | | -60 644.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 699 911.00 | |
GL Other interest and similar income | | | 10 259.00 | |
GM Reversals of provisions and transfers of expenses | | | 60.00 | |
GP Total financial income (V) | | | 710 230.00 | |
GQ Financial allocations to depreciation and provisions | | | 60 131.00 | |
GR Interest and similar expenses | | | 6 396.00 | |
GU Total financial expenses (VI) | | | 66 527.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 643 703.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 583 059.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 570.00 | 3 000.00 | | 570.00 |
HD Total exceptional income (VII) | 570.00 | 3 000.00 | | 570.00 |
HE Exceptional expenses on management operations | 45.00 | | | 45.00 |
HF Exceptional expenses on capital transactions | 1 751.00 | 3 000.00 | | 1 751.00 |
HH Total exceptional expenses (VIII) | 1 796.00 | 3 000.00 | | 1 796.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 226.00 | | | -1 226.00 |
HL TOTAL REVENUE (I + III + V + VII) | 935 633.00 | 344 056.00 | | 935 633.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 353 800.00 | 288 984.00 | | 353 800.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 581 833.00 | 55 071.00 | | 581 833.00 |
HP References: Equipment leasing | 29 690.00 | 35 325.00 | | 29 690.00 |
| |
| 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 | 270 631.00 | | 2 100.00 | 270 631.00 |
I3 DECREASES Total Financial Fixed Assets | | 630.00 | 252 293.00 | |
I4 DECREASES Grand Total | | 630.00 | | |
IY DECREASES Total Tangible Fixed Assets | | | 19 808.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 19 808.00 | | | 19 808.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 250 823.00 | | 2 100.00 | 250 823.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 198.00 | 1 421.00 | | 7 198.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 198.00 | 1 421.00 | | 7 198.00 |
| |
| 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 | 9 720.00 | 9 720.00 | | 9 720.00 |
8D Social Security and Other Social Organizations | 43 201.00 | 43 201.00 | | 43 201.00 |
8K Other liabilities (including liabilities related to repo transactions) | 18 154.00 | 18 154.00 | | 18 154.00 |
UX Other trade receivables | 15 197.00 | 15 197.00 | | 15 197.00 |
VG Loans with a maturity of up to one year at origin | 520.00 | 520.00 | | 520.00 |
VI Group and Associates | 26 173.00 | 26 173.00 | | 26 173.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 850 444.00 | 850 444.00 | | 850 444.00 |
VS Prepaid expenses | 3 377.00 | 3 377.00 | | 3 377.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 869 019.00 | 869 019.00 | | 869 019.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 97 767.00 | 97 767.00 | | 97 767.00 |
