| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 056.00 | 2 056.00 | | 2 056.00 |
AT Other tangible assets | 1 840.00 | 1 840.00 | | 1 840.00 |
BJ TOTAL (I) | 733 685.00 | 3 896.00 | 729 789.00 | 733 685.00 |
BX Customers and related accounts | 2 340.00 | | 2 340.00 | 2 340.00 |
BZ Other receivables | 31 356.00 | | 31 356.00 | 31 356.00 |
CD Marketable securities | 362 715.00 | | 362 715.00 | 362 715.00 |
CF Cash and cash equivalents | 472 968.00 | | 472 968.00 | 472 968.00 |
CJ TOTAL (II) | 869 379.00 | | 869 379.00 | 869 379.00 |
CO Grand total (0 to V) | 1 603 064.00 | 3 896.00 | 1 599 168.00 | 1 603 064.00 |
CU Other investments | 729 789.00 | | 729 789.00 | 729 789.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | 1 348 533.00 | 939 947.00 | | 1 348 533.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 49 822.00 | 408 586.00 | | 49 822.00 |
DL TOTAL (I) | 1 508 354.00 | 1 458 533.00 | | 1 508 354.00 |
DU Loans and Debts from Credit Institutions (3) | 23 980.00 | 55 946.00 | | 23 980.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 193.00 | 6 620.00 | | 5 193.00 |
DX Trade payables and related accounts | 1 454.00 | 24 614.00 | | 1 454.00 |
DY Tax and social security liabilities | 60 187.00 | 56 633.00 | | 60 187.00 |
EC TOTAL (IV) | 90 814.00 | 143 813.00 | | 90 814.00 |
EE Grand total (I to V) | 1 599 168.00 | 1 602 346.00 | | 1 599 168.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 221 665.00 | | 221 665.00 | 221 665.00 |
FJ Net sales | 221 665.00 | | 221 665.00 | 221 665.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 221 665.00 | |
FW Other purchases and external expenses | | | 33 089.00 | |
FX Taxes, duties, and similar payments | | | 18 193.00 | |
FY Salaries and Wages | | | 136 000.00 | |
FZ Social Security Contributions | | | 66 108.00 | |
GE Other Expenses | | | 259.00 | |
GF Total Operating Expenses (II) | | | 253 648.00 | |
GG - OPERATING RESULT (I - II) | | | -31 983.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 82 826.00 | |
GL Other interest and similar income | | | 56.00 | |
GP Total financial income (V) | | | 82 882.00 | |
GR Interest and similar expenses | | | 1 077.00 | |
GU Total financial expenses (VI) | | | 1 077.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 81 805.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 49 822.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 560 544.00 | | |
HD Total exceptional income (VII) | | 560 544.00 | | |
HF Exceptional expenses on capital transactions | | 169 268.00 | | |
HH Total exceptional expenses (VIII) | | 169 268.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 391 276.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 304 547.00 | 894 124.00 | | 304 547.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 254 725.00 | 485 538.00 | | 254 725.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 49 822.00 | 408 586.00 | | 49 822.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 896.00 | | | 3 896.00 |
PE DEPRECIATION Total including other intangible assets | 2 056.00 | | | 2 056.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 840.00 | | | 1 840.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 5 193.00 | 5 193.00 | | 5 193.00 |
8B Suppliers and Related Accounts | 1 454.00 | 1 454.00 | | 1 454.00 |
8D Social Security and Other Social Organizations | 60 188.00 | 60 188.00 | | 60 188.00 |
VG Loans with a maturity of up to one year at origin | 23 980.00 | 23 980.00 | | 23 980.00 |
VS Prepaid expenses | 33 696.00 | 33 696.00 | | 33 696.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 33 696.00 | 33 696.00 | | 33 696.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 90 814.00 | 90 814.00 | | 90 814.00 |
