| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 55 733.00 | 26 264.00 | 29 469.00 | 55 733.00 |
BB Receivables related to investments | 447 841.00 | | 447 841.00 | 447 841.00 |
BJ TOTAL (I) | 4 098 364.00 | 26 264.00 | 4 072 100.00 | 4 098 364.00 |
BV Advances and down payments on orders | 855.00 | | 855.00 | 855.00 |
BX Customers and related accounts | 18 000.00 | | 18 000.00 | 18 000.00 |
BZ Other receivables | 29 297.00 | | 29 297.00 | 29 297.00 |
CD Marketable securities | 1 338 000.00 | | 1 338 000.00 | 1 338 000.00 |
CF Cash and cash equivalents | 9 707.00 | | 9 707.00 | 9 707.00 |
CJ TOTAL (II) | 1 395 859.00 | | 1 395 859.00 | 1 395 859.00 |
CO Grand total (0 to V) | 5 494 223.00 | 26 264.00 | 5 467 959.00 | 5 494 223.00 |
CP Shares due in less than one year | 447 841.00 | | | 447 841.00 |
CU Other investments | 3 594 790.00 | | 3 594 790.00 | 3 594 790.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 512 000.00 | 2 512 000.00 | | 2 512 000.00 |
DD Legal reserve (1) | 251 200.00 | 251 200.00 | | 251 200.00 |
DG Other reserves | 1 871 021.00 | 1 517 493.00 | | 1 871 021.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 310 066.00 | 353 527.00 | | 310 066.00 |
DK Regulated provisions | 5 350.00 | 4 289.00 | | 5 350.00 |
DL TOTAL (I) | 4 949 637.00 | 4 638 510.00 | | 4 949 637.00 |
DU Loans and Debts from Credit Institutions (3) | 450 314.00 | 633 714.00 | | 450 314.00 |
DV Miscellaneous Loans and Financial Debts (4) | 33 246.00 | 173 577.00 | | 33 246.00 |
DX Trade payables and related accounts | 7 132.00 | 4 057.00 | | 7 132.00 |
DY Tax and social security liabilities | 27 331.00 | 28 885.00 | | 27 331.00 |
DZ Fixed asset liabilities and related accounts | 300.00 | | | 300.00 |
EC TOTAL (IV) | 518 323.00 | 840 233.00 | | 518 323.00 |
EE Grand total (I to V) | 5 467 959.00 | 5 478 742.00 | | 5 467 959.00 |
EG Accrued income and payables due within one year | 253 340.00 | 390 182.00 | | 253 340.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 180 000.00 | |
FJ Net sales | | | 180 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 007.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 187 015.00 | |
FW Other purchases and external expenses | | | 16 039.00 | |
FX Taxes, duties, and similar payments | | | 8 101.00 | |
FY Salaries and Wages | | | 79 106.00 | |
FZ Social Security Contributions | | | 31 353.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 18 578.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 153 178.00 | |
GG - OPERATING RESULT (I - II) | | | 33 837.00 | |
GH Attributed profit or transferred loss (III) | | | 50 471.00 | |
GI Supported loss or transferred profit (IV) | | | 8 968.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 830.00 | |
GK Income from other securities and fixed asset receivables | | | 260 000.00 | |
GL Other interest and similar income | | | 853.00 | |
GP Total financial income (V) | | | 262 684.00 | |
GR Interest and similar expenses | | | 4 883.00 | |
GU Total financial expenses (VI) | | | 4 883.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 257 800.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 333 140.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 516.00 | | | 516.00 |
HB Exceptional income from capital transactions | | 30 000.00 | | |
HC Reversals of provisions and transfers of expenses | 178.00 | | | 178.00 |
HD Total exceptional income (VII) | 694.00 | 30 000.00 | | 694.00 |
HF Exceptional expenses on capital transactions | 5 250.00 | 9 442.00 | | 5 250.00 |
HG Exceptional depreciation and provisions | 1 434.00 | 1 437.00 | | 1 434.00 |
HH Total exceptional expenses (VIII) | 6 684.00 | 10 879.00 | | 6 684.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 989.00 | 19 121.00 | | -5 989.00 |
HK Income tax | 17 084.00 | 45 331.00 | | 17 084.00 |
HL TOTAL REVENUE (I + III + V + VII) | 500 863.00 | 569 770.00 | | 500 863.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 190 797.00 | 216 243.00 | | 190 797.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 310 066.00 | 353 527.00 | | 310 066.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 686.00 | 18 578.00 | | 7 686.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 686.00 | 18 578.00 | | 7 686.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 4 094.00 | 1 434.00 | 178.00 | 4 094.00 |
7C Grand total | 4 094.00 | 1 434.00 | 178.00 | 4 094.00 |
UJ - Exceptional | | 1 434.00 | 178.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 11 749.00 | 11 749.00 | | 11 749.00 |
8B Suppliers and Related Accounts | 7 132.00 | 7 132.00 | | 7 132.00 |
8D Social Security and Other Social Organizations | 27 331.00 | 27 331.00 | | 27 331.00 |
8J Fixed Asset Liabilities and Related Accounts | 300.00 | 300.00 | | 300.00 |
8K Other liabilities (including liabilities related to repo transactions) | 21 498.00 | 21 498.00 | | 21 498.00 |
UL Receivables related to investments | 447 841.00 | 447 841.00 | | 447 841.00 |
UX Other trade receivables | 18 000.00 | 18 000.00 | | 18 000.00 |
VH Loans with a maturity of more than one year at origin | 450 314.00 | 185 332.00 | 264 982.00 | 450 314.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 29 297.00 | 29 297.00 | | 29 297.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 495 138.00 | 495 138.00 | | 495 138.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 518 323.00 | 253 340.00 | 264 982.00 | 518 323.00 |
