| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | | | 179.00 | |
BB Receivables related to investments | | | 4 659 235.00 | |
BH Other financial assets | | | 1 776.00 | |
BJ TOTAL (I) | | | 6 527 778.00 | |
BZ Other receivables | | | 706 018.00 | |
CF Cash and cash equivalents | | | 1 458 369.00 | |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | | | 2 164 387.00 | |
CO Grand total (0 to V) | | | 8 692 165.00 | |
CU Other investments | | | 1 866 588.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 751 000.00 | 5 751 000.00 | | 5 751 000.00 |
DD Legal reserve (1) | 77 982.00 | 76 326.00 | | 77 982.00 |
DH Retained earnings | 1 227 411.00 | 1 195 960.00 | | 1 227 411.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 334 759.00 | 33 106.00 | | 1 334 759.00 |
DL TOTAL (I) | 8 391 152.00 | 7 056 393.00 | | 8 391 152.00 |
DV Miscellaneous Loans and Financial Debts (4) | 239 144.00 | 199 522.00 | | 239 144.00 |
DX Trade payables and related accounts | 571.00 | 884.00 | | 571.00 |
DY Tax and social security liabilities | 57 298.00 | 36 239.00 | | 57 298.00 |
EA Other liabilities | 4 000.00 | 4 000.00 | | 4 000.00 |
EC TOTAL (IV) | 301 014.00 | 240 646.00 | | 301 014.00 |
EE Grand total (I to V) | 8 692 165.00 | 7 297 039.00 | | 8 692 165.00 |
EG Accrued income and payables due within one year | 301 014.00 | 240 646.00 | | 301 014.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 38 000.00 | |
FJ Net sales | | | 38 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 146.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 38 150.00 | |
FW Other purchases and external expenses | | | 43 561.00 | |
FX Taxes, duties, and similar payments | | | 7 322.00 | |
FY Salaries and Wages | | | 90 916.00 | |
FZ Social Security Contributions | | | 33 139.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 098.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 177 036.00 | |
GG - OPERATING RESULT (I - II) | | | -138 886.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 215 997.00 | |
GP Total financial income (V) | | | 215 997.00 | |
GR Interest and similar expenses | | | 43.00 | |
GU Total financial expenses (VI) | | | 43.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 215 955.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 77 068.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 337 891.00 | 1 500.00 | | 1 337 891.00 |
HD Total exceptional income (VII) | 1 337 891.00 | 1 500.00 | | 1 337 891.00 |
HF Exceptional expenses on capital transactions | 80 200.00 | 732.00 | | 80 200.00 |
HH Total exceptional expenses (VIII) | 80 200.00 | 732.00 | | 80 200.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 257 691.00 | 768.00 | | 1 257 691.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 592 038.00 | 188 170.00 | | 1 592 038.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 257 279.00 | 155 064.00 | | 257 279.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 334 759.00 | 33 106.00 | | 1 334 759.00 |
| |
| 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 | 6 599 140.00 | | 126 201.00 | 6 599 140.00 |
I3 DECREASES Total Financial Fixed Assets | 185 695.00 | | 6 527 599.00 | 185 695.00 |
I4 DECREASES Grand Total | 185 695.00 | | 6 539 646.00 | 185 695.00 |
IO DECREASES Total including other intangible assets | | | 202.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 11 844.00 | |
KD ACQUISITIONS Total including other intangible assets | 202.00 | | | 202.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 844.00 | | | 11 844.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 587 093.00 | | 126 201.00 | 6 587 093.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 770.00 | 2 098.00 | | 9 770.00 |
PE DEPRECIATION Total including other intangible assets | 202.00 | | | 202.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 567.00 | 2 098.00 | | 9 567.00 |
| |
| 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 | 571.00 | 571.00 | | 571.00 |
8C Staff and Related Accounts | 4 021.00 | 4 021.00 | | 4 021.00 |
8D Social Security and Other Social Organizations | 18 263.00 | 18 263.00 | | 18 263.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 000.00 | 4 000.00 | | 4 000.00 |
UL Receivables related to investments | 4 659 235.00 | | 4 659 235.00 | 4 659 235.00 |
UT Other financial assets | 1 776.00 | | 1 776.00 | 1 776.00 |
UX Other trade receivables | 333 087.00 | 333 087.00 | | 333 087.00 |
VB VAT | 18 026.00 | 18 026.00 | | 18 026.00 |
VI Group and Associates | 239 144.00 | 239 144.00 | | 239 144.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 354 904.00 | 354 904.00 | | 354 904.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 367 029.00 | 706 018.00 | 4 661 011.00 | 5 367 029.00 |
VW VAT | 35 014.00 | 35 014.00 | | 35 014.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 301 014.00 | 301 014.00 | | 301 014.00 |
