| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 233.00 | 233.00 | | 233.00 |
AT Other tangible assets | 14 332.00 | 14 332.00 | | 14 332.00 |
BH Other financial assets | 215.00 | | 215.00 | 215.00 |
BJ TOTAL (I) | 14 780.00 | 14 565.00 | 215.00 | 14 780.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 1 279.00 | | 1 279.00 | 1 279.00 |
CD Marketable securities | 44 956.00 | 4 576.00 | 40 380.00 | 44 956.00 |
CF Cash and cash equivalents | 313 869.00 | | 313 869.00 | 313 869.00 |
CJ TOTAL (II) | 360 104.00 | 4 576.00 | 355 528.00 | 360 104.00 |
CO Grand total (0 to V) | 374 884.00 | 19 141.00 | 355 743.00 | 374 884.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 305 000.00 | | 50 000.00 |
DD Legal reserve (1) | 30 500.00 | 30 500.00 | | 30 500.00 |
DG Other reserves | 2 828.00 | 2 828.00 | | 2 828.00 |
DH Retained earnings | 4.00 | 38 985.00 | | 4.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 131.00 | 5 619.00 | | 7 131.00 |
DL TOTAL (I) | 90 463.00 | 382 932.00 | | 90 463.00 |
DU Loans and Debts from Credit Institutions (3) | 311.00 | 282.00 | | 311.00 |
DV Miscellaneous Loans and Financial Debts (4) | 259 175.00 | 41 200.00 | | 259 175.00 |
DX Trade payables and related accounts | 2 734.00 | 14 034.00 | | 2 734.00 |
DY Tax and social security liabilities | 3 060.00 | 1 635.00 | | 3 060.00 |
EA Other liabilities | | 299.00 | | |
EC TOTAL (IV) | 265 280.00 | 57 450.00 | | 265 280.00 |
EE Grand total (I to V) | 355 743.00 | 440 382.00 | | 355 743.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 15 698.00 | 15 698.00 | |
FJ Net sales | | 15 698.00 | 15 698.00 | |
FR Total operating income (I) | | | 15 698.00 | |
FW Other purchases and external expenses | | | 8 481.00 | |
FX Taxes, duties, and similar payments | | | 1 147.00 | |
GF Total Operating Expenses (II) | | | 9 628.00 | |
GG - OPERATING RESULT (I - II) | | | 6 070.00 | |
GK Income from other securities and fixed asset receivables | | | 877.00 | |
GM Reversals of provisions and transfers of expenses | | | 6 655.00 | |
GO Net income from sales of marketable securities | | | 263.00 | |
GP Total financial income (V) | | | 7 795.00 | |
GQ Financial allocations to depreciation and provisions | | | 4 576.00 | |
GT Net expenses on sales of marketable securities | | | | |
GU Total financial expenses (VI) | | | 4 576.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 219.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 289.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1 160.00 | | |
HD Total exceptional income (VII) | | 1 160.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1 160.00 | | |
HK Income tax | 2 158.00 | 733.00 | | 2 158.00 |
HL TOTAL REVENUE (I + III + V + VII) | 23 493.00 | 31 901.00 | | 23 493.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 362.00 | 26 282.00 | | 16 362.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 131.00 | 5 619.00 | | 7 131.00 |
| |
| 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 | 14 780.00 | | | 14 780.00 |
I3 DECREASES Total Financial Fixed Assets | | | 215.00 | |
I4 DECREASES Grand Total | | | 14 780.00 | |
IO DECREASES Total including other intangible assets | | | 233.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 14 332.00 | |
KD ACQUISITIONS Total including other intangible assets | 233.00 | | | 233.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 14 332.00 | | | 14 332.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 215.00 | | | 215.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 14 566.00 | | | 14 566.00 |
PE DEPRECIATION Total including other intangible assets | 233.00 | | | 233.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 14 333.00 | | | 14 333.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 6 655.00 | 4 578.00 | 6 655.00 | 6 655.00 |
7C Grand total | 6 655.00 | 4 578.00 | 6 655.00 | 6 655.00 |
UG - Financial | | 4 578.00 | 6 655.00 | |
| |
| 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 | 2 734.00 | 2 734.00 | | 2 734.00 |
8E Income Taxes | 2 158.00 | 2 158.00 | | 2 158.00 |
UT Other financial assets | 215.00 | | 215.00 | 215.00 |
VB VAT | 1 279.00 | 1 279.00 | | 1 279.00 |
VG Loans with a maturity of up to one year at origin | 311.00 | 311.00 | | 311.00 |
VI Group and Associates | 259 175.00 | 259 175.00 | | 259 175.00 |
VQ Other Taxes, Duties, and Similar Debts | 902.00 | 902.00 | | 902.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 494.00 | 1 279.00 | 215.00 | 1 494.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 265 280.00 | 265 280.00 | | 265 280.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 500.00 | | | 1 500.00 |
ST Other accounts | 6 981.00 | | | 6 981.00 |
YW Business tax | 1 147.00 | | | 1 147.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 147.00 | | | 1 147.00 |
YZ Total deductible VAT on goods and services | 413.00 | | | 413.00 |
ZE Dividends | 44 600.00 | | | 44 600.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 8 481.00 | | | 8 481.00 |
