| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 77 449.00 | 3 831.00 | 73 618.00 | 77 449.00 |
BB Receivables related to investments | 3 426.00 | | 3 426.00 | 3 426.00 |
BJ TOTAL (I) | 599 875.00 | 3 831.00 | 596 044.00 | 599 875.00 |
BZ Other receivables | 102 365.00 | | 102 365.00 | 102 365.00 |
CF Cash and cash equivalents | 1 044 565.00 | | 1 044 565.00 | 1 044 565.00 |
CJ TOTAL (II) | 1 146 930.00 | | 1 146 930.00 | 1 146 930.00 |
CO Grand total (0 to V) | 1 746 805.00 | 3 831.00 | 1 742 974.00 | 1 746 805.00 |
CP Shares due in less than one year | 3 426.00 | | | 3 426.00 |
CU Other investments | 519 000.00 | | 519 000.00 | 519 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 199 307.00 | 199 307.00 | | 199 307.00 |
DD Legal reserve (1) | 29 316.00 | 29 316.00 | | 29 316.00 |
DG Other reserves | 596 748.00 | 420 886.00 | | 596 748.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 324 138.00 | 290 862.00 | | 324 138.00 |
DL TOTAL (I) | 1 149 509.00 | 940 371.00 | | 1 149 509.00 |
DU Loans and Debts from Credit Institutions (3) | 276 842.00 | 298 993.00 | | 276 842.00 |
DV Miscellaneous Loans and Financial Debts (4) | 70 574.00 | 89.00 | | 70 574.00 |
DX Trade payables and related accounts | 4 800.00 | 3 252.00 | | 4 800.00 |
DY Tax and social security liabilities | 241 249.00 | 181 436.00 | | 241 249.00 |
EA Other liabilities | | 2 216.00 | | |
EC TOTAL (IV) | 593 465.00 | 485 985.00 | | 593 465.00 |
EE Grand total (I to V) | 1 742 974.00 | 1 426 356.00 | | 1 742 974.00 |
EG Accrued income and payables due within one year | 378 426.00 | 248 314.00 | | 378 426.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 354 000.00 | | 354 000.00 | 354 000.00 |
FJ Net sales | 354 000.00 | | 354 000.00 | 354 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 118.00 | |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 359 128.00 | |
FW Other purchases and external expenses | | | 8 738.00 | |
FX Taxes, duties, and similar payments | | | 13 060.00 | |
FY Salaries and Wages | | | 244 649.00 | |
FZ Social Security Contributions | | | 73 449.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 718.00 | |
GE Other Expenses | | | 12.00 | |
GF Total Operating Expenses (II) | | | 352 627.00 | |
GG - OPERATING RESULT (I - II) | | | 6 502.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 315 930.00 | |
GP Total financial income (V) | | | 315 930.00 | |
GR Interest and similar expenses | | | 2 706.00 | |
GU Total financial expenses (VI) | | | 2 706.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 313 223.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 319 725.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 33 000.00 | | | 33 000.00 |
HD Total exceptional income (VII) | 33 000.00 | | | 33 000.00 |
HF Exceptional expenses on capital transactions | 19 396.00 | | | 19 396.00 |
HH Total exceptional expenses (VIII) | 19 396.00 | | | 19 396.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 13 604.00 | | | 13 604.00 |
HK Income tax | 9 191.00 | 10 538.00 | | 9 191.00 |
HL TOTAL REVENUE (I + III + V + VII) | 708 058.00 | 631 072.00 | | 708 058.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 383 920.00 | 340 209.00 | | 383 920.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 324 138.00 | 290 862.00 | | 324 138.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
LQ ACQUISITIONS Total Financial Fixed Assets | 521 181.00 | 3 426.00 | 2 181.00 | 521 181.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 30 042.00 | 12 718.00 | 38 929.00 | 30 042.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 30 042.00 | 12 718.00 | 38 929.00 | 30 042.00 |
| |
| 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 | 4 800.00 | 4 800.00 | | 4 800.00 |
8D Social Security and Other Social Organizations | 241 249.00 | 241 249.00 | | 241 249.00 |
8K Other liabilities (including liabilities related to repo transactions) | 70 574.00 | 70 574.00 | | 70 574.00 |
UL Receivables related to investments | 3 426.00 | 3 426.00 | | 3 426.00 |
UX Other trade receivables | 102 365.00 | 102 365.00 | | 102 365.00 |
VH Loans with a maturity of more than one year at origin | 276 842.00 | 61 804.00 | 215 039.00 | 276 842.00 |
VJ Loans taken out during the year | 60 000.00 | | | 60 000.00 |
VK Loans repaid during the year | 82 150.00 | | | 82 150.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 105 791.00 | 105 791.00 | | 105 791.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 593 465.00 | 378 426.00 | 215 039.00 | 593 465.00 |
