| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 6 913.00 | 6 913.00 | | 6 913.00 |
AT Other tangible assets | 15 680.00 | 14 822.00 | 858.00 | 15 680.00 |
BJ TOTAL (I) | 2 745 803.00 | 21 735.00 | 2 724 068.00 | 2 745 803.00 |
BZ Other receivables | 730 257.00 | | 730 257.00 | 730 257.00 |
CF Cash and cash equivalents | 229 888.00 | | 229 888.00 | 229 888.00 |
CJ TOTAL (II) | 960 146.00 | | 960 146.00 | 960 146.00 |
CN Currency translation adjustments (V) | 1.00 | | 5.00 | 1.00 |
CO Grand total (0 to V) | 3 705 950.00 | 21 735.00 | 3 684 214.00 | 3 705 950.00 |
CS Evaluated investments - equity method | 2 723 209.00 | | 2 723 209.00 | 2 723 209.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 600 200.00 | 600 200.00 | | 600 200.00 |
DD Legal reserve (1) | 58 977.00 | 56 589.00 | | 58 977.00 |
DG Other reserves | 377 374.00 | 332 000.00 | | 377 374.00 |
DH Retained earnings | 535 031.00 | 535 031.00 | | 535 031.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 721 644.00 | 47 763.00 | | 721 644.00 |
DK Regulated provisions | 47 977.00 | 42 578.00 | | 47 977.00 |
DL TOTAL (I) | 2 341 205.00 | 1 614 162.00 | | 2 341 205.00 |
DU Loans and Debts from Credit Institutions (3) | 363 269.00 | 424 406.00 | | 363 269.00 |
DV Miscellaneous Loans and Financial Debts (4) | 912 337.00 | 899 218.00 | | 912 337.00 |
DX Trade payables and related accounts | 48 655.00 | 17 357.00 | | 48 655.00 |
DY Tax and social security liabilities | 11 500.00 | 98 659.00 | | 11 500.00 |
DZ Fixed asset liabilities and related accounts | 7 246.00 | | | 7 246.00 |
EA Other liabilities | | 159 412.00 | | |
EB Prepaid income (2) | | 1.00 | | |
EC TOTAL (IV) | 1 343 008.00 | 1 599 054.00 | | 1 343 008.00 |
EE Grand total (I to V) | 3 684 214.00 | 3 213 217.00 | | 3 684 214.00 |
EG Accrued income and payables due within one year | 1 041 472.00 | 1 235 785.00 | | 1 041 472.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 53 261.00 | |
FX Taxes, duties, and similar payments | | | | |
FY Salaries and Wages | | | 11 500.00 | |
FZ Social Security Contributions | | | 2 973.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 560.00 | |
GF Total Operating Expenses (II) | | | 68 294.00 | |
GG - OPERATING RESULT (I - II) | | | -68 294.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 886 991.00 | |
GL Other interest and similar income | | | 4 325.00 | |
GP Total financial income (V) | | | 891 316.00 | |
GR Interest and similar expenses | | | 40 859.00 | |
GU Total financial expenses (VI) | | | 40 859.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 850 457.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 782 163.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 20 552.00 | 78 367.00 | | 20 552.00 |
HC Reversals of provisions and transfers of expenses | 106.00 | | | 106.00 |
HD Total exceptional income (VII) | 20 658.00 | 78 367.00 | | 20 658.00 |
HF Exceptional expenses on capital transactions | 29 009.00 | 76 498.00 | | 29 009.00 |
HG Exceptional depreciation and provisions | 5 506.00 | 5 832.00 | | 5 506.00 |
HH Total exceptional expenses (VIII) | 34 514.00 | 82 330.00 | | 34 514.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -13 856.00 | -3 963.00 | | -13 856.00 |
HK Income tax | 46 662.00 | 87 159.00 | | 46 662.00 |
HL TOTAL REVENUE (I + III + V + VII) | 911 974.00 | 289 924.00 | | 911 974.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 190 330.00 | 242 161.00 | | 190 330.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 721 644.00 | 47 763.00 | | 721 644.00 |
| |
| 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 | 2 183 956.00 | | 590 855.00 | 2 183 956.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 6 913.00 | | | 6 913.00 |
I3 DECREASES Total Financial Fixed Assets | | 29 008.00 | 2 723 209.00 | |
I4 DECREASES Grand Total | | 29 008.00 | 2 745 803.00 | |
IN DECREASES Start-up, development, or research expenses | | | 6 913.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 15 680.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 15 680.00 | | | 15 680.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 161 362.00 | | 590 855.00 | 2 161 362.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 21 175.00 | 560.00 | | 21 175.00 |
PE DEPRECIATION Total including other intangible assets | 6 913.00 | | | 6 913.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 14 262.00 | 560.00 | | 14 262.00 |
| |
| 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 | 48 655.00 | 48 655.00 | | 48 655.00 |
8C Staff and Related Accounts | 11 500.00 | 11 500.00 | | 11 500.00 |
8J Fixed Asset Liabilities and Related Accounts | 7 246.00 | 7 246.00 | | 7 246.00 |
VH Loans with a maturity of more than one year at origin | 363 269.00 | 61 733.00 | 301 536.00 | 363 269.00 |
VI Group and Associates | 912 337.00 | 912 337.00 | | 912 337.00 |
VM Income taxes | 36 138.00 | 36 138.00 | | 36 138.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 694 119.00 | 694 119.00 | | 694 119.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 730 257.00 | 730 257.00 | | 730 257.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 343 008.00 | 1 041 472.00 | 301 536.00 | 1 343 008.00 |
