| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 42 050.00 | | 42 050.00 | 42 050.00 |
AP Buildings | 23 750.00 | 6 841.00 | 16 909.00 | 23 750.00 |
AT Other tangible assets | 6 349.00 | 5 125.00 | 1 224.00 | 6 349.00 |
AV Fixed assets in progress | 38 837.00 | | 38 837.00 | 38 837.00 |
BB Receivables related to investments | 251 615.00 | | 251 615.00 | 251 615.00 |
BJ TOTAL (I) | 2 377 731.00 | 11 966.00 | 2 365 765.00 | 2 377 731.00 |
BX Customers and related accounts | 1 800.00 | | 1 800.00 | 1 800.00 |
BZ Other receivables | 66 181.00 | | 66 181.00 | 66 181.00 |
CD Marketable securities | 36 357.00 | | 36 357.00 | 36 357.00 |
CF Cash and cash equivalents | 547 152.00 | | 547 152.00 | 547 152.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 651 490.00 | | 651 490.00 | 651 490.00 |
CO Grand total (0 to V) | 3 029 221.00 | 11 966.00 | 3 017 255.00 | 3 029 221.00 |
CP Shares due in less than one year | 120 000.00 | | | 120 000.00 |
CU Other investments | 2 015 130.00 | | 2 015 130.00 | 2 015 130.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 499 200.00 | 2 499 200.00 | | 2 499 200.00 |
DD Legal reserve (1) | 22 119.00 | 20 454.00 | | 22 119.00 |
DG Other reserves | 420 244.00 | 388 606.00 | | 420 244.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 31 765.00 | 33 302.00 | | 31 765.00 |
DL TOTAL (I) | 2 973 328.00 | 2 941 562.00 | | 2 973 328.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 451.00 | 8 111.00 | | 4 451.00 |
DX Trade payables and related accounts | 6 383.00 | 11 186.00 | | 6 383.00 |
DY Tax and social security liabilities | 33 092.00 | 19 369.00 | | 33 092.00 |
EC TOTAL (IV) | 43 927.00 | 38 666.00 | | 43 927.00 |
EE Grand total (I to V) | 3 017 255.00 | 2 980 228.00 | | 3 017 255.00 |
EG Accrued income and payables due within one year | 43 927.00 | 38 666.00 | | 43 927.00 |
EI Including equity loans | 4 451.00 | | | 4 451.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 86 700.00 | | 86 700.00 | 86 700.00 |
FJ Net sales | 86 700.00 | | 86 700.00 | 86 700.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 86 702.00 | |
FW Other purchases and external expenses | | | 8 794.00 | |
FX Taxes, duties, and similar payments | | | 2 425.00 | |
FY Salaries and Wages | | | 85 618.00 | |
FZ Social Security Contributions | | | 5 607.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 386.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 103 834.00 | |
GG - OPERATING RESULT (I - II) | | | -17 132.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 56 559.00 | |
GL Other interest and similar income | | | 6 092.00 | |
GO Net income from sales of marketable securities | | | 4 661.00 | |
GP Total financial income (V) | | | 67 312.00 | |
GR Interest and similar expenses | | | 5 703.00 | |
GU Total financial expenses (VI) | | | 5 703.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 61 609.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 44 477.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 3 490.00 | | |
HD Total exceptional income (VII) | | 3 490.00 | | |
HE Exceptional expenses on management operations | | 4 126.00 | | |
HH Total exceptional expenses (VIII) | | 4 126.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -636.00 | | |
HK Income tax | 12 712.00 | | | 12 712.00 |
HL TOTAL REVENUE (I + III + V + VII) | 154 014.00 | 152 882.00 | | 154 014.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 122 249.00 | 119 580.00 | | 122 249.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 31 765.00 | 33 302.00 | | 31 765.00 |
| |
| 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 | 2 378 554.00 | | 4 880.00 | 2 378 554.00 |
I3 DECREASES Total Financial Fixed Assets | | 5 703.00 | 2 266 745.00 | |
I4 DECREASES Grand Total | | 5 703.00 | 2 377 731.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 110 986.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 110 986.00 | | | 110 986.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 267 568.00 | | 4 880.00 | 2 267 568.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 580.00 | 1 386.00 | | 10 580.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 580.00 | 1 386.00 | | 10 580.00 |
| |
| 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 | 6 383.00 | 6 383.00 | | 6 383.00 |
8C Staff and Related Accounts | 13 502.00 | 13 502.00 | | 13 502.00 |
8D Social Security and Other Social Organizations | 2 316.00 | 2 316.00 | | 2 316.00 |
8E Income Taxes | 12 712.00 | 12 712.00 | | 12 712.00 |
UL Receivables related to investments | 251 615.00 | 120 000.00 | 131 615.00 | 251 615.00 |
UX Other trade receivables | 1 800.00 | 1 800.00 | | 1 800.00 |
VB VAT | 1 945.00 | 1 945.00 | | 1 945.00 |
VC Group and associates | 44 236.00 | 44 236.00 | | 44 236.00 |
VI Group and Associates | 4 451.00 | 4 451.00 | | 4 451.00 |
VQ Other Taxes, Duties, and Similar Debts | 290.00 | 290.00 | | 290.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 20 000.00 | 20 000.00 | | 20 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 319 596.00 | 187 981.00 | 131 615.00 | 319 596.00 |
VW VAT | 4 273.00 | 4 273.00 | | 4 273.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 43 927.00 | 43 927.00 | | 43 927.00 |
