| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 20 384.00 | 7 428.00 | 12 959.00 | 20 384.00 |
BB Receivables related to investments | 856 310.00 | | 856 310.00 | 856 310.00 |
BJ TOTAL (I) | 1 138 408.00 | 7 426.00 | 1 130 982.00 | 1 138 408.00 |
BZ Other receivables | 9 376.00 | | 9 376.00 | 9 376.00 |
CD Marketable securities | 100 000.00 | 9 010.00 | 90 990.00 | 100 000.00 |
CF Cash and cash equivalents | 5 939.00 | | 5 939.00 | 5 939.00 |
CJ TOTAL (II) | 115 314.00 | 9 010.00 | 106 304.00 | 115 314.00 |
CO Grand total (0 to V) | 1 253 722.00 | 16 436.00 | 1 237 286.00 | 1 253 722.00 |
CU Other investments | 261 713.00 | | 261 713.00 | 261 713.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 902 395.00 | 918 657.00 | | 902 395.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 273 127.00 | 198 738.00 | | 273 127.00 |
DK Regulated provisions | 5 000.00 | 5 000.00 | | 5 000.00 |
DL TOTAL (I) | 1 181 622.00 | 1 123 495.00 | | 1 181 622.00 |
DQ Provisions for Expenses | 11 321.00 | 12 080.00 | | 11 321.00 |
DR TOTAL (IV) | 11 321.00 | 12 080.00 | | 11 321.00 |
DU Loans and Debts from Credit Institutions (3) | | 5 025.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 6 541.00 | 63 782.00 | | 6 541.00 |
DX Trade payables and related accounts | 1 872.00 | 1 824.00 | | 1 872.00 |
DY Tax and social security liabilities | 34 850.00 | 15 756.00 | | 34 850.00 |
DZ Fixed asset liabilities and related accounts | 1 079.00 | 1 029.00 | | 1 079.00 |
EA Other liabilities | | 4 022.00 | | |
EC TOTAL (IV) | 44 343.00 | 91 438.00 | | 44 343.00 |
EE Grand total (I to V) | 1 237 286.00 | 1 227 014.00 | | 1 237 286.00 |
EG Accrued income and payables due within one year | 44 343.00 | 91 438.00 | | 44 343.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 5 025.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 52.00 | |
FR Total operating income (I) | | | 51.00 | |
FW Other purchases and external expenses | | | 32 763.00 | |
FX Taxes, duties, and similar payments | | | 1 005.00 | |
FZ Social Security Contributions | | | 2 015.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 249.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 38 040.00 | |
GG - OPERATING RESULT (I - II) | | | -37 988.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 408 075.00 | |
GP Total financial income (V) | | | 408 075.00 | |
GQ Financial allocations to depreciation and provisions | | | 9 010.00 | |
GR Interest and similar expenses | | | 37 631.00 | |
GU Total financial expenses (VI) | | | 37 631.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 370 444.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 332 456.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 759.00 | | | 759.00 |
HD Total exceptional income (VII) | 759.00 | | | 759.00 |
HG Exceptional depreciation and provisions | | 223.00 | | |
HH Total exceptional expenses (VIII) | | 223.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 759.00 | -223.00 | | 759.00 |
HK Income tax | 60 088.00 | 27 020.00 | | 60 088.00 |
HL TOTAL REVENUE (I + III + V + VII) | 408 886.00 | 312 993.00 | | 408 886.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 135 759.00 | 114 255.00 | | 135 759.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 273 127.00 | 198 738.00 | | 273 127.00 |
