| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 407 821.00 | 40 176.00 | 367 644.00 | 407 821.00 |
BB Receivables related to investments | 4 707 582.00 | | 4 707 582.00 | 4 707 582.00 |
BJ TOTAL (I) | 5 115 403.00 | 40 176.00 | 5 075 226.00 | 5 115 403.00 |
BX Customers and related accounts | 28 840.00 | | 28 840.00 | 28 840.00 |
BZ Other receivables | 3 691 110.00 | 156 650.00 | 3 534 460.00 | 3 691 110.00 |
CF Cash and cash equivalents | 6 485.00 | | 6 485.00 | 6 485.00 |
CH Prepaid expenses | 350.00 | | 350.00 | 350.00 |
CJ TOTAL (II) | 3 726 785.00 | 156 650.00 | 3 570 135.00 | 3 726 785.00 |
CO Grand total (0 to V) | 8 842 188.00 | 196 826.00 | 8 645 361.00 | 8 842 188.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 005 060.00 | 3 005 060.00 | | 3 005 060.00 |
DD Legal reserve (1) | 228 387.00 | 220 882.00 | | 228 387.00 |
DG Other reserves | 4 063 167.00 | 3 920 583.00 | | 4 063 167.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 253 804.00 | 150 088.00 | | 253 804.00 |
DL TOTAL (I) | 7 550 417.00 | 7 296 613.00 | | 7 550 417.00 |
DU Loans and Debts from Credit Institutions (3) | 62.00 | 78.00 | | 62.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 755.00 | 18 796.00 | | 8 755.00 |
DX Trade payables and related accounts | 18 012.00 | 993.00 | | 18 012.00 |
DY Tax and social security liabilities | 35 258.00 | 32 902.00 | | 35 258.00 |
EA Other liabilities | 1 032 857.00 | 1 230 233.00 | | 1 032 857.00 |
EB Prepaid income (2) | | 700.00 | | |
EC TOTAL (IV) | 1 094 944.00 | 1 283 701.00 | | 1 094 944.00 |
EE Grand total (I to V) | 8 645 361.00 | 8 580 314.00 | | 8 645 361.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 359 551.00 | |
FJ Net sales | | | 359 551.00 | |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 359 560.00 | |
FW Other purchases and external expenses | | | 137 512.00 | |
FX Taxes, duties, and similar payments | | | 4 061.00 | |
FY Salaries and Wages | | | 146 326.00 | |
FZ Social Security Contributions | | | 54 686.00 | |
GB Operating Expenses - Provisions | | | 8 019.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 350 609.00 | |
GG - OPERATING RESULT (I - II) | | | 8 951.00 | |
GP Total financial income (V) | | | 243 110.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 243 110.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 252 061.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 1 743.00 | | | 1 743.00 |
HH Total exceptional expenses (VIII) | | 125.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 743.00 | -125.00 | | 1 743.00 |
HL TOTAL REVENUE (I + III + V + VII) | 604 413.00 | 585 700.00 | | 604 413.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 350 609.00 | 435 612.00 | | 350 609.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 253 804.00 | 150 088.00 | | 253 804.00 |
| |
| 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 | 5 168 515.00 | | 3 300.00 | 5 168 515.00 |
I3 DECREASES Total Financial Fixed Assets | | 56 412.00 | 4 707 582.00 | |
I4 DECREASES Grand Total | | 56 412.00 | 5 115 403.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 407 821.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 404 521.00 | | 3 300.00 | 404 521.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 763 994.00 | | | 4 763 994.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 32 157.00 | 8 019.00 | | 32 157.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 32 157.00 | 8 019.00 | | 32 157.00 |
| |
| 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 | 18 012.00 | 18 012.00 | | 18 012.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 041 612.00 | 1 041 612.00 | | 1 041 612.00 |
UL Receivables related to investments | 86 487.00 | | 86 487.00 | 86 487.00 |
UX Other trade receivables | 28 840.00 | 28 840.00 | | 28 840.00 |
VG Loans with a maturity of up to one year at origin | 62.00 | 62.00 | | 62.00 |
VP Miscellaneous | 3 691 110.00 | 3 691 110.00 | | 3 691 110.00 |
VQ Other Taxes, Duties, and Similar Debts | 35 258.00 | 35 258.00 | | 35 258.00 |
VS Prepaid expenses | 350.00 | 350.00 | | 350.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 806 787.00 | 3 720 300.00 | 86 487.00 | 3 806 787.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 094 944.00 | 1 094 944.00 | | 1 094 944.00 |
