| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1.00 | | 1.00 | 1.00 |
AT Other tangible assets | 2 425.00 | 1 312.00 | 1 112.00 | 2 425.00 |
BJ TOTAL (I) | 1 561 474.00 | 1 312.00 | 1 560 162.00 | 1 561 474.00 |
BX Customers and related accounts | 13 400.00 | | 13 400.00 | 13 400.00 |
BZ Other receivables | 49 306.00 | | 49 306.00 | 49 306.00 |
CD Marketable securities | 145 376.00 | | 145 376.00 | 145 376.00 |
CF Cash and cash equivalents | 155 946.00 | | 155 946.00 | 155 946.00 |
CH Prepaid expenses | 930.00 | | 930.00 | 930.00 |
CJ TOTAL (II) | 364 958.00 | | 364 958.00 | 364 958.00 |
CO Grand total (0 to V) | 1 927 575.00 | 1 312.00 | 1 926 262.00 | 1 927 575.00 |
CS Evaluated investments - equity method | 1 559 048.00 | | 1 559 048.00 | 1 559 048.00 |
CW Deferred expenses or loan issuance costs | 1 143.00 | | 1 143.00 | 1 143.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 800 000.00 | 800 000.00 | | 800 000.00 |
DD Legal reserve (1) | 21 410.00 | 13 907.00 | | 21 410.00 |
DG Other reserves | 406 793.00 | 264 227.00 | | 406 793.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 107 861.00 | 150 070.00 | | 107 861.00 |
DK Regulated provisions | 39 403.00 | 31 395.00 | | 39 403.00 |
DL TOTAL (I) | 1 375 468.00 | 1 259 599.00 | | 1 375 468.00 |
DU Loans and Debts from Credit Institutions (3) | 323 936.00 | 467 231.00 | | 323 936.00 |
DV Miscellaneous Loans and Financial Debts (4) | 152 589.00 | 158 210.00 | | 152 589.00 |
DX Trade payables and related accounts | 9 131.00 | 12 341.00 | | 9 131.00 |
DY Tax and social security liabilities | 64 920.00 | 13 600.00 | | 64 920.00 |
EA Other liabilities | 219.00 | 219.00 | | 219.00 |
EC TOTAL (IV) | 550 794.00 | 651 601.00 | | 550 794.00 |
EE Grand total (I to V) | 1 926 262.00 | 1 911 200.00 | | 1 926 262.00 |
EI Including equity loans | 423.00 | | | 423.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 116 000.00 | |
FJ Net sales | | | 116 000.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 116 005.00 | |
FW Other purchases and external expenses | | | 19 468.00 | |
FX Taxes, duties, and similar payments | | | 6 047.00 | |
FY Salaries and Wages | | | 74 000.00 | |
FZ Social Security Contributions | | | 26 816.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 613.00 | |
GE Other Expenses | | | 10.00 | |
GF Total Operating Expenses (II) | | | 126 954.00 | |
GG - OPERATING RESULT (I - II) | | | -10 949.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 130 000.00 | |
GL Other interest and similar income | | | 243.00 | |
GP Total financial income (V) | | | 130 243.00 | |
GR Interest and similar expenses | | | 4 974.00 | |
GU Total financial expenses (VI) | | | 4 974.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 125 269.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 114 320.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 8 008.00 | 8 008.00 | | 8 008.00 |
HH Total exceptional expenses (VIII) | 8 008.00 | 8 008.00 | | 8 008.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -8 008.00 | -8 008.00 | | -8 008.00 |
HK Income tax | -1 549.00 | 10 574.00 | | -1 549.00 |
HL TOTAL REVENUE (I + III + V + VII) | 246 248.00 | 249 134.00 | | 246 248.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 138 387.00 | 99 065.00 | | 138 387.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 107 861.00 | 150 070.00 | | 107 861.00 |
| |
| 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 | 1 560 320.00 | | 1 154.00 | 1 560 320.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 559 048.00 | |
I4 DECREASES Grand Total | | | 1 561 474.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 425.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 271.00 | | 1 154.00 | 1 271.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 559 048.00 | | | 1 559 048.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 271.00 | 42.00 | 1 312.00 | 1 271.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 271.00 | 42.00 | 1 312.00 | 1 271.00 |
| |
| 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 | 423.00 | 423.00 | | 423.00 |
8B Suppliers and Related Accounts | 9 131.00 | 9 131.00 | | 9 131.00 |
8C Staff and Related Accounts | 9 584.00 | 9 584.00 | | 9 584.00 |
8D Social Security and Other Social Organizations | 7 564.00 | 7 564.00 | | 7 564.00 |
8E Income Taxes | 36 755.00 | 36 755.00 | | 36 755.00 |
8K Other liabilities (including liabilities related to repo transactions) | 219.00 | 219.00 | | 219.00 |
UX Other trade receivables | 13 400.00 | 13 400.00 | | 13 400.00 |
VB VAT | 1 302.00 | 1 302.00 | | 1 302.00 |
VC Group and associates | 48 004.00 | 48 004.00 | | 48 004.00 |
VH Loans with a maturity of more than one year at origin | 323 936.00 | 143 710.00 | 180 226.00 | 323 936.00 |
VI Group and Associates | 152 166.00 | 152 166.00 | | 152 166.00 |
VK Loans repaid during the year | 143 295.00 | | | 143 295.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 676.00 | 6 676.00 | | 6 676.00 |
VS Prepaid expenses | 930.00 | 930.00 | | 930.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 63 636.00 | 63 636.00 | | 63 636.00 |
VW VAT | 4 341.00 | 4 341.00 | | 4 341.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 550 794.00 | 370 568.00 | 180 226.00 | 550 794.00 |
