| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 130 951.00 | 86 810.00 | 44 142.00 | 130 951.00 |
BB Receivables related to investments | 1 034 954.00 | | 1 034 954.00 | 1 034 954.00 |
BJ TOTAL (I) | 1 344 322.00 | 86 810.00 | 1 257 512.00 | 1 344 322.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 9 600.00 | | 9 600.00 | 9 600.00 |
BZ Other receivables | 25 859.00 | 24 471.00 | 1 389.00 | 25 859.00 |
CD Marketable securities | 122 527.00 | | 122 527.00 | 122 527.00 |
CF Cash and cash equivalents | 30 731.00 | | 30 731.00 | 30 731.00 |
CH Prepaid expenses | 142.00 | | 142.00 | 142.00 |
CJ TOTAL (II) | 188 860.00 | 24 471.00 | 164 389.00 | 188 860.00 |
CO Grand total (0 to V) | 1 533 182.00 | 111 281.00 | 1 421 901.00 | 1 533 182.00 |
CU Other investments | 178 417.00 | | 178 417.00 | 178 417.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 261 825.00 | 261 825.00 | | 261 825.00 |
DD Legal reserve (1) | 26 183.00 | 26 183.00 | | 26 183.00 |
DF Regulated reserves (1) | 4 275.00 | 4 275.00 | | 4 275.00 |
DG Other reserves | 1 094 360.00 | 781 360.00 | | 1 094 360.00 |
DH Retained earnings | 370.00 | 329 142.00 | | 370.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 746.00 | 12 680.00 | | -1 746.00 |
DL TOTAL (I) | 1 385 267.00 | 1 415 465.00 | | 1 385 267.00 |
DO TOTAL (II) | 1.00 | 1.00 | | 1.00 |
DU Loans and Debts from Credit Institutions (3) | 254.00 | 216.00 | | 254.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25 417.00 | 24 988.00 | | 25 417.00 |
DX Trade payables and related accounts | 7 436.00 | 31 811.00 | | 7 436.00 |
DY Tax and social security liabilities | 3 527.00 | 10 251.00 | | 3 527.00 |
EC TOTAL (IV) | 36 634.00 | 67 266.00 | | 36 634.00 |
EE Grand total (I to V) | 1 421 901.00 | 1 482 731.00 | | 1 421 901.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 254.00 | | | 254.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 48 000.00 | |
FJ Net sales | | | 48 000.00 | |
FQ Other income | | | 6 698.00 | |
FR Total operating income (I) | | | 54 698.00 | |
FW Other purchases and external expenses | | | 27 511.00 | |
FX Taxes, duties, and similar payments | | | 4 095.00 | |
GB Operating Expenses - Provisions | | | 12 245.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 43 853.00 | |
GG - OPERATING RESULT (I - II) | | | 10 845.00 | |
GH Attributed profit or transferred loss (III) | | | -11 918.00 | |
GP Total financial income (V) | | | 31 243.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 31 243.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 30 170.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 10 000.00 | | | 10 000.00 |
HH Total exceptional expenses (VIII) | 153.00 | | | 153.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 9 847.00 | | | 9 847.00 |
HK Income tax | 41 763.00 | 4 689.00 | | 41 763.00 |
HL TOTAL REVENUE (I + III + V + VII) | 84 023.00 | 75 441.00 | | 84 023.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 85 769.00 | 62 761.00 | | 85 769.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 746.00 | 12 680.00 | | -1 746.00 |
| |
| 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 | 1 173 842.00 | 39 688.00 | 159.00 | 1 173 842.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 101 558.00 | 12 245.00 | 26 993.00 | 101 558.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 101 558.00 | 12 245.00 | 26 993.00 | 101 558.00 |
| |
| 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 | 7 436.00 | 7 436.00 | | 7 436.00 |
8D Social Security and Other Social Organizations | 3 527.00 | 3 527.00 | | 3 527.00 |
8K Other liabilities (including liabilities related to repo transactions) | 25 417.00 | 25 417.00 | | 25 417.00 |
UL Receivables related to investments | 1 034 954.00 | | 1 034 954.00 | 1 034 954.00 |
UX Other trade receivables | 9 600.00 | 9 600.00 | | 9 600.00 |
VG Loans with a maturity of up to one year at origin | 254.00 | 254.00 | | 254.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 25 859.00 | 25 859.00 | | 25 859.00 |
VS Prepaid expenses | 142.00 | 142.00 | | 142.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 070 555.00 | 35 601.00 | 1 034 954.00 | 1 070 555.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 36 634.00 | 36 634.00 | | 36 634.00 |
