| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 6 664.00 | 2 940.00 | 3 724.00 | 6 664.00 |
BJ TOTAL (I) | 2 501 534.00 | 2 940.00 | 2 498 594.00 | 2 501 534.00 |
BX Customers and related accounts | 75 966.00 | | 75 966.00 | 75 966.00 |
BZ Other receivables | 2 690.00 | | 2 690.00 | 2 690.00 |
CD Marketable securities | 200 000.00 | 8 980.00 | 191 020.00 | 200 000.00 |
CF Cash and cash equivalents | 765 737.00 | | 765 737.00 | 765 737.00 |
CH Prepaid expenses | 5 884.00 | | 5 884.00 | 5 884.00 |
CJ TOTAL (II) | 1 050 278.00 | 8 980.00 | 1 041 298.00 | 1 050 278.00 |
CO Grand total (0 to V) | 3 551 811.00 | 11 920.00 | 3 539 891.00 | 3 551 811.00 |
CU Other investments | 2 494 870.00 | | 2 494 870.00 | 2 494 870.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 920.00 | 10 920.00 | | 10 920.00 |
DB Share, merger, contribution premiums, etc. | 132 776.00 | 132 776.00 | | 132 776.00 |
DD Legal reserve (1) | 1 092.00 | 1 092.00 | | 1 092.00 |
DG Other reserves | 2 675 984.00 | 2 955 839.00 | | 2 675 984.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 360 858.00 | 20 145.00 | | 360 858.00 |
DL TOTAL (I) | 3 181 630.00 | 3 120 772.00 | | 3 181 630.00 |
DU Loans and Debts from Credit Institutions (3) | 303 619.00 | 382 864.00 | | 303 619.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 293.00 | 16 026.00 | | 9 293.00 |
DX Trade payables and related accounts | 6 597.00 | 11 273.00 | | 6 597.00 |
DY Tax and social security liabilities | 34 498.00 | 20 323.00 | | 34 498.00 |
EA Other liabilities | 4 254.00 | 22 604.00 | | 4 254.00 |
EC TOTAL (IV) | 358 261.00 | 453 090.00 | | 358 261.00 |
EE Grand total (I to V) | 3 539 891.00 | 3 573 863.00 | | 3 539 891.00 |
EG Accrued income and payables due within one year | 134 580.00 | 149 555.00 | | 134 580.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 300 717.00 | 160.00 | 300 877.00 | 300 717.00 |
FJ Net sales | 300 717.00 | 160.00 | 300 877.00 | 300 717.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 250.00 | |
FQ Other income | | | 16.00 | |
FR Total operating income (I) | | | 305 143.00 | |
FW Other purchases and external expenses | | | 70 844.00 | |
FX Taxes, duties, and similar payments | | | 7 025.00 | |
FY Salaries and Wages | | | 201 147.00 | |
FZ Social Security Contributions | | | 17 581.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 877.00 | |
GE Other Expenses | | | 20.00 | |
GF Total Operating Expenses (II) | | | 297 494.00 | |
GG - OPERATING RESULT (I - II) | | | 7 648.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 358 000.00 | |
GK Income from other securities and fixed asset receivables | | | 2 852.00 | |
GM Reversals of provisions and transfers of expenses | | | 3 170.00 | |
GP Total financial income (V) | | | 364 022.00 | |
GQ Financial allocations to depreciation and provisions | | | 3 370.00 | |
GR Interest and similar expenses | | | 2 371.00 | |
GU Total financial expenses (VI) | | | 5 741.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 358 282.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 365 930.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 135.00 | | | 135.00 |
HH Total exceptional expenses (VIII) | 135.00 | | | 135.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -135.00 | | | -135.00 |
HJ Employee participation in company results | 2 568.00 | | | 2 568.00 |
HK Income tax | 2 369.00 | 1 013.00 | | 2 369.00 |
HL TOTAL REVENUE (I + III + V + VII) | 669 165.00 | 293 207.00 | | 669 165.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 308 307.00 | 273 062.00 | | 308 307.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 360 858.00 | 20 145.00 | | 360 858.00 |
| |
| 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 | 2 501 534.00 | | | 2 501 534.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 494 870.00 | |
I4 DECREASES Grand Total | | | 2 501 534.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 664.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 664.00 | | | 6 664.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 494 870.00 | | | 2 494 870.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 063.00 | 877.00 | | 2 063.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 063.00 | 877.00 | | 2 063.00 |
| |
| 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 | 6 597.00 | 6 597.00 | | 6 597.00 |
8D Social Security and Other Social Organizations | 34 498.00 | 34 498.00 | | 34 498.00 |
8K Other liabilities (including liabilities related to repo transactions) | 13 547.00 | 13 547.00 | | 13 547.00 |
UX Other trade receivables | 75 966.00 | 75 966.00 | | 75 966.00 |
VH Loans with a maturity of more than one year at origin | 303 619.00 | 79 938.00 | 223 681.00 | 303 619.00 |
VK Loans repaid during the year | 79 329.00 | | | 79 329.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 690.00 | 2 690.00 | | 2 690.00 |
VS Prepaid expenses | 5 884.00 | 5 884.00 | | 5 884.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 84 540.00 | 84 540.00 | | 84 540.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 358 261.00 | 134 580.00 | 223 681.00 | 358 261.00 |
