| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 2 650 000.00 | 426 904.00 | 2 223 096.00 | 2 650 000.00 |
AT Other tangible assets | 5 056.00 | 1 872.00 | 3 184.00 | 5 056.00 |
BJ TOTAL (I) | 3 261 193.00 | 620 073.00 | 2 641 121.00 | 3 261 193.00 |
BX Customers and related accounts | 12 667.00 | | 12 667.00 | 12 667.00 |
BZ Other receivables | 421 656.00 | | 421 656.00 | 421 656.00 |
CD Marketable securities | 572 585.00 | 66 338.00 | 506 247.00 | 572 585.00 |
CF Cash and cash equivalents | 35 556.00 | | 35 556.00 | 35 556.00 |
CJ TOTAL (II) | 1 042 464.00 | 66 338.00 | 976 126.00 | 1 042 464.00 |
CO Grand total (0 to V) | 4 303 657.00 | 686 411.00 | 3 617 246.00 | 4 303 657.00 |
CS Evaluated investments - equity method | 606 137.00 | 191 297.00 | 414 840.00 | 606 137.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 541 200.00 | 541 200.00 | | 541 200.00 |
DB Share, merger, contribution premiums, etc. | 50 082.00 | 50 082.00 | | 50 082.00 |
DD Legal reserve (1) | 54 120.00 | 54 120.00 | | 54 120.00 |
DG Other reserves | 112 192.00 | 112 192.00 | | 112 192.00 |
DH Retained earnings | 2 122 888.00 | 2 150 759.00 | | 2 122 888.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 204 499.00 | 72 129.00 | | 204 499.00 |
DL TOTAL (I) | 3 084 982.00 | 2 980 483.00 | | 3 084 982.00 |
DX Trade payables and related accounts | 3 482.00 | 3 257.00 | | 3 482.00 |
DY Tax and social security liabilities | 1 921.00 | 3 605.00 | | 1 921.00 |
DZ Fixed asset liabilities and related accounts | 526 000.00 | 626 000.00 | | 526 000.00 |
EA Other liabilities | 861.00 | 861.00 | | 861.00 |
EC TOTAL (IV) | 532 264.00 | 633 723.00 | | 532 264.00 |
EE Grand total (I to V) | 3 617 246.00 | 3 614 205.00 | | 3 617 246.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 54 333.00 | |
FJ Net sales | | | 54 333.00 | |
FO Operating subsidies | | | 11 178.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 65 513.00 | |
FW Other purchases and external expenses | | | 17 018.00 | |
FX Taxes, duties, and similar payments | | | 21 269.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | 4 454.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 134 372.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 177 112.00 | |
GG - OPERATING RESULT (I - II) | | | -111 600.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 516 880.00 | |
GL Other interest and similar income | | | 8 444.00 | |
GP Total financial income (V) | | | 525 324.00 | |
GQ Financial allocations to depreciation and provisions | | | 212 391.00 | |
GU Total financial expenses (VI) | | | 212 391.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 312 933.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 201 333.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -3 166.00 | | | -3 166.00 |
HL TOTAL REVENUE (I + III + V + VII) | 590 837.00 | 263 289.00 | | 590 837.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 386 338.00 | 191 160.00 | | 386 338.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 204 499.00 | 72 129.00 | | 204 499.00 |
| |
| 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 | 3 256 137.00 | | 5 056.00 | 3 256 137.00 |
I3 DECREASES Total Financial Fixed Assets | | | 606 137.00 | |
I4 DECREASES Grand Total | | | 3 261 193.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 655 056.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 650 000.00 | | 5 056.00 | 2 650 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 606 137.00 | | | 606 137.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 294 404.00 | 134 372.00 | | 294 404.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 294 404.00 | 134 372.00 | | 294 404.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 45 244.00 | 21 094.00 | | 45 244.00 |
7B Total provisions for depreciation | 45 244.00 | 212 391.00 | | 45 244.00 |
7C Grand total | 45 244.00 | 212 391.00 | | 45 244.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 212 391.00 | | |
| |
| 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 | 3 482.00 | 3 482.00 | | 3 482.00 |
8J Fixed Asset Liabilities and Related Accounts | 526 000.00 | 526 000.00 | | 526 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 861.00 | 861.00 | | 861.00 |
UX Other trade receivables | 12 667.00 | 12 667.00 | | 12 667.00 |
VB VAT | 908.00 | 908.00 | | 908.00 |
VC Group and associates | 417 582.00 | 417 582.00 | | 417 582.00 |
VM Income taxes | 3 166.00 | 3 166.00 | | 3 166.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 434 323.00 | 434 323.00 | | 434 323.00 |
VW VAT | 1 921.00 | 1 921.00 | | 1 921.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 532 264.00 | 532 264.00 | | 532 264.00 |
