| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 611.00 | 611.00 | | 611.00 |
AT Other tangible assets | 94 462.00 | 50 336.00 | 44 126.00 | 94 462.00 |
BB Receivables related to investments | 200 160.00 | | 200 160.00 | 200 160.00 |
BD Other fixed assets | 100 001.00 | | 100 001.00 | 100 001.00 |
BH Other financial assets | 162.00 | | 162.00 | 162.00 |
BJ TOTAL (I) | 5 595 395.00 | 50 947.00 | 5 544 449.00 | 5 595 395.00 |
BX Customers and related accounts | 180 000.00 | | 180 000.00 | 180 000.00 |
BZ Other receivables | 3 493.00 | | 3 493.00 | 3 493.00 |
CD Marketable securities | 28 790.00 | 4 167.00 | 24 623.00 | 28 790.00 |
CF Cash and cash equivalents | 1 695 140.00 | | 1 695 140.00 | 1 695 140.00 |
CH Prepaid expenses | 770.00 | | 770.00 | 770.00 |
CJ TOTAL (II) | 1 908 193.00 | 4 167.00 | 1 904 027.00 | 1 908 193.00 |
CO Grand total (0 to V) | 7 503 589.00 | 55 113.00 | 7 448 475.00 | 7 503 589.00 |
CP Shares due in less than one year | 200 160.00 | | | 200 160.00 |
CU Other investments | 5 200 000.00 | | 5 200 000.00 | 5 200 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 560 000.00 | 2 560 000.00 | | 2 560 000.00 |
DB Share, merger, contribution premiums, etc. | 177 000.00 | 177 000.00 | | 177 000.00 |
DD Legal reserve (1) | 256 000.00 | 256 000.00 | | 256 000.00 |
DF Regulated reserves (1) | 129 517.00 | 129 517.00 | | 129 517.00 |
DG Other reserves | 3 668 797.00 | 3 572 140.00 | | 3 668 797.00 |
DH Retained earnings | 300 000.00 | 500 000.00 | | 300 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 275 364.00 | 96 338.00 | | 275 364.00 |
DL TOTAL (I) | 7 366 677.00 | 7 290 994.00 | | 7 366 677.00 |
DX Trade payables and related accounts | 16 865.00 | 19 610.00 | | 16 865.00 |
DY Tax and social security liabilities | 64 933.00 | 76 395.00 | | 64 933.00 |
EC TOTAL (IV) | 81 798.00 | 96 006.00 | | 81 798.00 |
EE Grand total (I to V) | 7 448 475.00 | 7 386 999.00 | | 7 448 475.00 |
EG Accrued income and payables due within one year | 81 798.00 | 96 006.00 | | 81 798.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 300 000.00 | | 300 000.00 | 300 000.00 |
FJ Net sales | 300 000.00 | | 300 000.00 | 300 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 409.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 303 415.00 | |
FW Other purchases and external expenses | | | 33 528.00 | |
FX Taxes, duties, and similar payments | | | 3 549.00 | |
FY Salaries and Wages | | | 85 557.00 | |
FZ Social Security Contributions | | | 54 605.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 18 103.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 195 343.00 | |
GG - OPERATING RESULT (I - II) | | | 108 072.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 200 160.00 | |
GL Other interest and similar income | | | 225.00 | |
GN Positive exchange differences | | | 110.00 | |
GO Net income from sales of marketable securities | | | 11 290.00 | |
GP Total financial income (V) | | | 211 786.00 | |
GQ Financial allocations to depreciation and provisions | | | 4 165.00 | |
GS Negative differences of foreign exchange | | | 20 988.00 | |
GU Total financial expenses (VI) | | | 25 154.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 186 632.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 294 705.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 30.00 | | |
HH Total exceptional expenses (VIII) | | 30.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -30.00 | | |
HK Income tax | 19 341.00 | | | 19 341.00 |
HL TOTAL REVENUE (I + III + V + VII) | 515 201.00 | 308 584.00 | | 515 201.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 239 837.00 | 212 246.00 | | 239 837.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 275 364.00 | 96 338.00 | | 275 364.00 |
| |
| 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 | 5 295 224.00 | | 300 171.00 | 5 295 224.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 500 323.00 | |
I4 DECREASES Grand Total | | | 5 595 395.00 | |
IO DECREASES Total including other intangible assets | | | 611.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 94 462.00 | |
KD ACQUISITIONS Total including other intangible assets | 611.00 | | | 611.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 94 462.00 | | | 94 462.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 200 151.00 | | 300 171.00 | 5 200 151.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 32 844.00 | 18 103.00 | | 32 844.00 |
PE DEPRECIATION Total including other intangible assets | 611.00 | | | 611.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 32 233.00 | 18 103.00 | | 32 233.00 |
| |
| 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 | 16 865.00 | 16 865.00 | | 16 865.00 |
8D Social Security and Other Social Organizations | 64 933.00 | 64 933.00 | | 64 933.00 |
UL Receivables related to investments | 200 160.00 | 200 160.00 | | 200 160.00 |
UT Other financial assets | 162.00 | | 162.00 | 162.00 |
UX Other trade receivables | 180 000.00 | 180 000.00 | | 180 000.00 |
VP Miscellaneous | 3 493.00 | 3 493.00 | | 3 493.00 |
VS Prepaid expenses | 770.00 | 770.00 | | 770.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 384 584.00 | 384 423.00 | 162.00 | 384 584.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 81 798.00 | 81 798.00 | | 81 798.00 |
