| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 688 863.00 | | 688 863.00 | 688 863.00 |
BZ Other receivables | 642 972.00 | | 642 972.00 | 642 972.00 |
CD Marketable securities | 391 338.00 | | 391 338.00 | 391 338.00 |
CF Cash and cash equivalents | 347 311.00 | | 347 311.00 | 347 311.00 |
CJ TOTAL (II) | 1 381 621.00 | | 1 381 621.00 | 1 381 621.00 |
CO Grand total (0 to V) | 2 070 484.00 | | 2 070 484.00 | 2 070 484.00 |
CS Evaluated investments - equity method | 286 496.00 | | 286 496.00 | 286 496.00 |
CU Other investments | 402 367.00 | | 402 367.00 | 402 367.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 180 791.00 | | | 180 791.00 |
DD Legal reserve (1) | 18 079.00 | | | 18 079.00 |
DG Other reserves | 733 987.00 | | | 733 987.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 857 423.00 | | | 857 423.00 |
DL TOTAL (I) | 1 790 280.00 | | | 1 790 280.00 |
DY Tax and social security liabilities | 100 527.00 | | | 100 527.00 |
EA Other liabilities | 179 677.00 | | | 179 677.00 |
EC TOTAL (IV) | 280 204.00 | | | 280 204.00 |
EE Grand total (I to V) | 2 070 484.00 | | | 2 070 484.00 |
EG Accrued income and payables due within one year | 280 204.00 | | | 280 204.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 129 600.00 | | 129 600.00 | 129 600.00 |
FJ Net sales | 129 600.00 | | 129 600.00 | 129 600.00 |
FR Total operating income (I) | | | 129 600.00 | |
FW Other purchases and external expenses | | | -4 546.00 | |
FX Taxes, duties, and similar payments | | | 158.00 | |
FY Salaries and Wages | | | 74 500.00 | |
FZ Social Security Contributions | | | 44 725.00 | |
GF Total Operating Expenses (II) | | | 114 837.00 | |
GG - OPERATING RESULT (I - II) | | | 14 763.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 855 382.00 | |
GK Income from other securities and fixed asset receivables | | | 24 577.00 | |
GP Total financial income (V) | | | 879 959.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 879 959.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 894 722.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 44 725.00 | | | 44 725.00 |
HK Income tax | 37 299.00 | | | 37 299.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 009 559.00 | | | 1 009 559.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 152 136.00 | | | 152 136.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 857 423.00 | | | 857 423.00 |
| |
| 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 | 688 863.00 | | | 688 863.00 |
I3 DECREASES Total Financial Fixed Assets | | | 688 863.00 | |
I4 DECREASES Grand Total | | | 688 863.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 688 863.00 | | | 688 863.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8D Social Security and Other Social Organizations | 45 911.00 | 45 911.00 | | 45 911.00 |
8E Income Taxes | 54 616.00 | 54 616.00 | | 54 616.00 |
8K Other liabilities (including liabilities related to repo transactions) | 179 677.00 | 179 677.00 | | 179 677.00 |
VB VAT | 5.00 | 5.00 | | 5.00 |
VC Group and associates | 642 967.00 | 642 967.00 | | 642 967.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 642 972.00 | 642 972.00 | | 642 972.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 280 204.00 | 280 204.00 | | 280 204.00 |
