| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 630.00 | 1 618.00 | 1 012.00 | 2 630.00 |
BJ TOTAL (I) | 4 216 887.00 | 1 618.00 | 4 215 269.00 | 4 216 887.00 |
BX Customers and related accounts | 33 258.00 | | 33 258.00 | 33 258.00 |
BZ Other receivables | 2 134 289.00 | | 2 134 289.00 | 2 134 289.00 |
CF Cash and cash equivalents | 2 327 093.00 | | 2 327 093.00 | 2 327 093.00 |
CH Prepaid expenses | 4 234.00 | | 4 234.00 | 4 234.00 |
CJ TOTAL (II) | 4 498 874.00 | | 4 498 874.00 | 4 498 874.00 |
CO Grand total (0 to V) | 8 715 761.00 | 1 618.00 | 8 714 143.00 | 8 715 761.00 |
CU Other investments | 4 214 257.00 | | 4 214 257.00 | 4 214 257.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 104 120.00 | 4 104 120.00 | | 4 104 120.00 |
DD Legal reserve (1) | 410 412.00 | 410 412.00 | | 410 412.00 |
DG Other reserves | 3 675 150.00 | 3 496 193.00 | | 3 675 150.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 413 491.00 | 178 957.00 | | 413 491.00 |
DL TOTAL (I) | 8 603 174.00 | 8 189 682.00 | | 8 603 174.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 546.00 | 92 114.00 | | 10 546.00 |
DX Trade payables and related accounts | 6 101.00 | 1 125.00 | | 6 101.00 |
DY Tax and social security liabilities | 94 272.00 | 115 790.00 | | 94 272.00 |
EA Other liabilities | 51.00 | | | 51.00 |
EC TOTAL (IV) | 110 970.00 | 209 028.00 | | 110 970.00 |
EE Grand total (I to V) | 8 714 143.00 | 8 398 710.00 | | 8 714 143.00 |
EI Including equity loans | 10 546.00 | | | 10 546.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 353 980.00 | | 353 980.00 | 353 980.00 |
FJ Net sales | 353 980.00 | | 353 980.00 | 353 980.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 340.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 356 323.00 | |
FW Other purchases and external expenses | | | 27 929.00 | |
FX Taxes, duties, and similar payments | | | 1 380.00 | |
FY Salaries and Wages | | | 188 160.00 | |
FZ Social Security Contributions | | | 139 576.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 878.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 357 926.00 | |
GG - OPERATING RESULT (I - II) | | | -1 603.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 436 198.00 | |
GP Total financial income (V) | | | 436 198.00 | |
GR Interest and similar expenses | | | 524.00 | |
GU Total financial expenses (VI) | | | 524.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 435 674.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 434 070.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 20 579.00 | -386.00 | | 20 579.00 |
HL TOTAL REVENUE (I + III + V + VII) | 792 521.00 | 519 887.00 | | 792 521.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 379 029.00 | 340 930.00 | | 379 029.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 413 491.00 | 178 957.00 | | 413 491.00 |
| |
| 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 | 4 216 387.00 | | 500.00 | 4 216 387.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 214 257.00 | |
I4 DECREASES Grand Total | | | 4 216 887.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 630.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 630.00 | | | 2 630.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 213 757.00 | | 500.00 | 4 213 757.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 740.00 | 878.00 | | 740.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 740.00 | 878.00 | | 740.00 |
| |
| 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 | 6 101.00 | 6 101.00 | | 6 101.00 |
8C Staff and Related Accounts | 19 518.00 | 19 518.00 | | 19 518.00 |
8D Social Security and Other Social Organizations | 43 546.00 | 43 546.00 | | 43 546.00 |
8E Income Taxes | 17 587.00 | 17 587.00 | | 17 587.00 |
8K Other liabilities (including liabilities related to repo transactions) | 51.00 | 51.00 | | 51.00 |
UX Other trade receivables | 33 258.00 | 33 258.00 | | 33 258.00 |
VB VAT | 1 202.00 | 1 202.00 | | 1 202.00 |
VC Group and associates | 2 133 087.00 | 2 133 087.00 | | 2 133 087.00 |
VI Group and Associates | 10 546.00 | 10 546.00 | | 10 546.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 360.00 | 3 360.00 | | 3 360.00 |
VS Prepaid expenses | 4 234.00 | 4 234.00 | | 4 234.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 171 781.00 | 2 171 781.00 | | 2 171 781.00 |
VW VAT | 10 261.00 | 10 261.00 | | 10 261.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 110 970.00 | 110 970.00 | | 110 970.00 |
