| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 830.00 | 830.00 | | 830.00 |
AT Other tangible assets | 31 883.00 | 5 673.00 | 26 210.00 | 31 883.00 |
BB Receivables related to investments | 380 939.00 | | 380 939.00 | 380 939.00 |
BJ TOTAL (I) | 3 124 452.00 | 6 503.00 | 3 117 949.00 | 3 124 452.00 |
BZ Other receivables | 9 868.00 | | 9 868.00 | 9 868.00 |
CD Marketable securities | 500 422.00 | 5 460.00 | 494 962.00 | 500 422.00 |
CF Cash and cash equivalents | 186 140.00 | | 186 140.00 | 186 140.00 |
CH Prepaid expenses | 812.00 | | 812.00 | 812.00 |
CJ TOTAL (II) | 697 242.00 | 5 460.00 | 691 782.00 | 697 242.00 |
CO Grand total (0 to V) | 3 821 694.00 | 11 963.00 | 3 809 731.00 | 3 821 694.00 |
CP Shares due in less than one year | 380 939.00 | | | 380 939.00 |
CU Other investments | 2 710 800.00 | | 2 710 800.00 | 2 710 800.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 710 800.00 | 2 710 800.00 | | 2 710 800.00 |
DD Legal reserve (1) | 271 080.00 | 271 080.00 | | 271 080.00 |
DG Other reserves | 380 011.00 | 379 230.00 | | 380 011.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 274 895.00 | 225 781.00 | | 274 895.00 |
DL TOTAL (I) | 3 636 786.00 | 3 586 891.00 | | 3 636 786.00 |
DU Loans and Debts from Credit Institutions (3) | 26 487.00 | 3 888.00 | | 26 487.00 |
DV Miscellaneous Loans and Financial Debts (4) | 76 364.00 | 76 364.00 | | 76 364.00 |
DX Trade payables and related accounts | 30 580.00 | 14 169.00 | | 30 580.00 |
DY Tax and social security liabilities | 39 513.00 | 38 989.00 | | 39 513.00 |
EC TOTAL (IV) | 172 945.00 | 133 409.00 | | 172 945.00 |
EE Grand total (I to V) | 3 809 731.00 | 3 720 300.00 | | 3 809 731.00 |
EG Accrued income and payables due within one year | 155 391.00 | 133 409.00 | | 155 391.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 270 000.00 | | 270 000.00 | 270 000.00 |
FJ Net sales | 270 000.00 | | 270 000.00 | 270 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 075.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 273 075.00 | |
FW Other purchases and external expenses | | | 38 407.00 | |
FX Taxes, duties, and similar payments | | | 8 987.00 | |
FY Salaries and Wages | | | 137 806.00 | |
FZ Social Security Contributions | | | 57 517.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 959.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 248 678.00 | |
GG - OPERATING RESULT (I - II) | | | 24 397.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 254 148.00 | |
GL Other interest and similar income | | | 2 100.00 | |
GM Reversals of provisions and transfers of expenses | | | 570.00 | |
GP Total financial income (V) | | | 256 818.00 | |
GQ Financial allocations to depreciation and provisions | | | 5 460.00 | |
GR Interest and similar expenses | | | 51.00 | |
GU Total financial expenses (VI) | | | 5 511.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 251 307.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 275 704.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 075.00 | 4 253.00 | | 3 075.00 |
HA Exceptional income from management transactions | | 845.00 | | |
HB Exceptional income from capital transactions | 7 000.00 | | | 7 000.00 |
HD Total exceptional income (VII) | 7 000.00 | 845.00 | | 7 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 7 000.00 | 845.00 | | 7 000.00 |
HK Income tax | 7 809.00 | 13 125.00 | | 7 809.00 |
HL TOTAL REVENUE (I + III + V + VII) | 536 892.00 | 469 052.00 | | 536 892.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 261 997.00 | 243 271.00 | | 261 997.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 274 895.00 | 225 781.00 | | 274 895.00 |
| |
| 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 | 3 119 680.00 | | 192 793.00 | 3 119 680.00 |
I3 DECREASES Total Financial Fixed Assets | | 159 860.00 | 3 091 739.00 | |
I4 DECREASES Grand Total | | 188 021.00 | 3 124 452.00 | |
IO DECREASES Total including other intangible assets | | | 830.00 | |
IY DECREASES Total Tangible Fixed Assets | | 28 161.00 | 31 883.00 | |
KD ACQUISITIONS Total including other intangible assets | 830.00 | | | 830.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 33 259.00 | | 26 785.00 | 33 259.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 085 591.00 | | 166 008.00 | 3 085 591.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 28 706.00 | 5 959.00 | 28 161.00 | 28 706.00 |
PE DEPRECIATION Total including other intangible assets | 830.00 | | | 830.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 27 876.00 | 5 959.00 | 28 161.00 | 27 876.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 570.00 | 5 460.00 | 570.00 | 570.00 |
7B Total provisions for depreciation | 570.00 | 5 460.00 | 570.00 | 570.00 |
7C Grand total | 570.00 | 5 460.00 | 570.00 | 570.00 |
UG - Financial | | 5 460.00 | 570.00 | |
| |
| 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 | 30 580.00 | 30 580.00 | | 30 580.00 |
8C Staff and Related Accounts | 9 656.00 | 9 656.00 | | 9 656.00 |
8D Social Security and Other Social Organizations | 11 916.00 | 11 916.00 | | 11 916.00 |
UL Receivables related to investments | 380 939.00 | 380 939.00 | | 380 939.00 |
VB VAT | 4 870.00 | 4 870.00 | | 4 870.00 |
VH Loans with a maturity of more than one year at origin | 26 487.00 | 8 934.00 | 17 553.00 | 26 487.00 |
VI Group and Associates | 76 364.00 | 76 364.00 | | 76 364.00 |
VJ Loans taken out during the year | 27 225.00 | | | 27 225.00 |
VK Loans repaid during the year | 4 625.00 | | | 4 625.00 |
VM Income taxes | 4 926.00 | 4 926.00 | | 4 926.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 282.00 | 4 282.00 | | 4 282.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 72.00 | 72.00 | | 72.00 |
VS Prepaid expenses | 812.00 | 812.00 | | 812.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 391 619.00 | 391 619.00 | | 391 619.00 |
VW VAT | 13 660.00 | 13 660.00 | | 13 660.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 172 945.00 | 155 391.00 | 17 553.00 | 172 945.00 |
