| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 029.00 | 2 029.00 | | 2 029.00 |
AT Other tangible assets | 2 735.00 | 2 735.00 | | 2 735.00 |
BB Receivables related to investments | 30 000.00 | | 30 000.00 | 30 000.00 |
BD Other fixed assets | 209 966.00 | | 209 966.00 | 209 966.00 |
BF Loans | | | | |
BJ TOTAL (I) | 995 731.00 | 4 764.00 | 990 966.00 | 995 731.00 |
BV Advances and down payments on orders | 478.00 | | 478.00 | 478.00 |
BX Customers and related accounts | 3 360.00 | | 3 360.00 | 3 360.00 |
BZ Other receivables | 2 170.00 | | 2 170.00 | 2 170.00 |
CD Marketable securities | 201 006.00 | | 201 006.00 | 201 006.00 |
CF Cash and cash equivalents | 130 857.00 | | 130 857.00 | 130 857.00 |
CH Prepaid expenses | 537.00 | | 537.00 | 537.00 |
CJ TOTAL (II) | 338 411.00 | | 338 411.00 | 338 411.00 |
CO Grand total (0 to V) | 1 334 142.00 | 4 764.00 | 1 329 378.00 | 1 334 142.00 |
CU Other investments | 751 000.00 | | 751 000.00 | 751 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 768 000.00 | 768 000.00 | | 768 000.00 |
DD Legal reserve (1) | 76 800.00 | 76 800.00 | | 76 800.00 |
DG Other reserves | 314 997.00 | 311 676.00 | | 314 997.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 059.00 | 3 321.00 | | 6 059.00 |
DL TOTAL (I) | 1 165 857.00 | 1 159 797.00 | | 1 165 857.00 |
DU Loans and Debts from Credit Institutions (3) | 86.00 | 86.00 | | 86.00 |
DV Miscellaneous Loans and Financial Debts (4) | 152 315.00 | 149 611.00 | | 152 315.00 |
DX Trade payables and related accounts | 9 283.00 | 7 666.00 | | 9 283.00 |
DY Tax and social security liabilities | 1 834.00 | 2 107.00 | | 1 834.00 |
EA Other liabilities | | 1 244.00 | | |
EC TOTAL (IV) | 163 520.00 | 160 716.00 | | 163 520.00 |
EE Grand total (I to V) | 1 329 378.00 | 1 320 514.00 | | 1 329 378.00 |
EI Including equity loans | 152 315.00 | | | 152 315.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 11 200.00 | | 11 200.00 | 11 200.00 |
FJ Net sales | 11 200.00 | | 11 200.00 | 11 200.00 |
FR Total operating income (I) | | | 11 200.00 | |
FW Other purchases and external expenses | | | 14 362.00 | |
FX Taxes, duties, and similar payments | | | 1 164.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 353.00 | |
GF Total Operating Expenses (II) | | | 15 879.00 | |
GG - OPERATING RESULT (I - II) | | | -4 679.00 | |
GK Income from other securities and fixed asset receivables | | | 4 117.00 | |
GL Other interest and similar income | | | 8 030.00 | |
GP Total financial income (V) | | | 12 147.00 | |
GR Interest and similar expenses | | | 2 472.00 | |
GU Total financial expenses (VI) | | | 2 472.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 9 674.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 995.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 244.00 | | | 1 244.00 |
HD Total exceptional income (VII) | 1 244.00 | | | 1 244.00 |
HE Exceptional expenses on management operations | 180.00 | 160.00 | | 180.00 |
HH Total exceptional expenses (VIII) | 180.00 | 160.00 | | 180.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 064.00 | -160.00 | | 1 064.00 |
HL TOTAL REVENUE (I + III + V + VII) | 24 592.00 | 22 867.00 | | 24 592.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 532.00 | 19 545.00 | | 18 532.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 059.00 | 3 321.00 | | 6 059.00 |
| |
| 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 | 969 151.00 | | 30 000.00 | 969 151.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 3 420.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 3 420.00 | 990 966.00 | |
I4 DECREASES Grand Total | | 3 420.00 | 995 731.00 | |
IO DECREASES Total including other intangible assets | | | 2 029.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 736.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 029.00 | | | 2 029.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 736.00 | | | 2 736.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 964 386.00 | | 30 000.00 | 964 386.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 412.00 | 353.00 | | 4 412.00 |
PE DEPRECIATION Total including other intangible assets | 1 978.00 | 51.00 | | 1 978.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 434.00 | 302.00 | | 2 434.00 |
| |
| 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 | 9 283.00 | 9 283.00 | | 9 283.00 |
8D Social Security and Other Social Organizations | 147.00 | 147.00 | | 147.00 |
UL Receivables related to investments | 30 000.00 | | 30 000.00 | 30 000.00 |
UX Other trade receivables | 3 360.00 | 3 360.00 | | 3 360.00 |
VB VAT | 2 170.00 | 2 170.00 | | 2 170.00 |
VG Loans with a maturity of up to one year at origin | 87.00 | 87.00 | | 87.00 |
VI Group and Associates | 152 315.00 | 152 315.00 | | 152 315.00 |
VQ Other Taxes, Duties, and Similar Debts | 182.00 | 182.00 | | 182.00 |
VS Prepaid expenses | 538.00 | 538.00 | | 538.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 36 068.00 | 6 068.00 | 30 000.00 | 36 068.00 |
VW VAT | 1 506.00 | 1 506.00 | | 1 506.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 163 520.00 | 163 520.00 | | 163 520.00 |
