| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 037.00 | 2 037.00 | | 2 037.00 |
BJ TOTAL (I) | 755 975.00 | 2 037.00 | 753 938.00 | 755 975.00 |
BX Customers and related accounts | 188 461.00 | | 188 461.00 | 188 461.00 |
BZ Other receivables | 4 491.00 | | 4 491.00 | 4 491.00 |
CD Marketable securities | 901 940.00 | | 901 940.00 | 901 940.00 |
CF Cash and cash equivalents | 538 155.00 | | 538 155.00 | 538 155.00 |
CJ TOTAL (II) | 1 633 048.00 | | 1 633 048.00 | 1 633 048.00 |
CO Grand total (0 to V) | 2 389 023.00 | 2 037.00 | 2 386 985.00 | 2 389 023.00 |
CU Other investments | 753 938.00 | | 753 938.00 | 753 938.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 632 000.00 | 632 000.00 | | 632 000.00 |
DD Legal reserve (1) | 63 200.00 | 63 200.00 | | 63 200.00 |
DG Other reserves | 9 888.00 | 52 112.00 | | 9 888.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 286 907.00 | 237 776.00 | | 286 907.00 |
DK Regulated provisions | 8 500.00 | 8 500.00 | | 8 500.00 |
DL TOTAL (I) | 1 000 495.00 | 993 588.00 | | 1 000 495.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 030 067.00 | 860 365.00 | | 1 030 067.00 |
DX Trade payables and related accounts | 25 256.00 | 20 905.00 | | 25 256.00 |
DY Tax and social security liabilities | 331 167.00 | 364 129.00 | | 331 167.00 |
EC TOTAL (IV) | 1 386 491.00 | 1 245 399.00 | | 1 386 491.00 |
EE Grand total (I to V) | 2 386 985.00 | 2 238 987.00 | | 2 386 985.00 |
EG Accrued income and payables due within one year | 1 386 491.00 | | | 1 386 491.00 |
EI Including equity loans | 1 030 067.00 | | | 1 030 067.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 680 800.00 | |
FJ Net sales | | | 680 800.00 | |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 57 084.00 | |
FQ Other income | | | 46.00 | |
FR Total operating income (I) | | | 737 929.00 | |
FW Other purchases and external expenses | | | 76 137.00 | |
FX Taxes, duties, and similar payments | | | 6 188.00 | |
FY Salaries and Wages | | | 488 578.00 | |
FZ Social Security Contributions | | | 63 229.00 | |
GE Other Expenses | | | 225.00 | |
GF Total Operating Expenses (II) | | | 634 357.00 | |
GG - OPERATING RESULT (I - II) | | | 103 573.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 266 700.00 | |
GL Other interest and similar income | | | 1 715.00 | |
GP Total financial income (V) | | | 268 415.00 | |
GR Interest and similar expenses | | | 10 459.00 | |
GU Total financial expenses (VI) | | | 10 459.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 257 956.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 361 529.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 12.00 | | | 12.00 |
HH Total exceptional expenses (VIII) | 12.00 | | | 12.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -12.00 | | | -12.00 |
HJ Employee participation in company results | 71 660.00 | 70 709.00 | | 71 660.00 |
HK Income tax | 2 950.00 | | | 2 950.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 006 345.00 | 988 245.00 | | 1 006 345.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 719 438.00 | 750 469.00 | | 719 438.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 286 907.00 | 237 776.00 | | 286 907.00 |
| |
| 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 | 755 975.00 | | | 755 975.00 |
I3 DECREASES Total Financial Fixed Assets | | | 753 938.00 | |
I4 DECREASES Grand Total | | | 755 975.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 037.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 037.00 | | | 2 037.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 753 938.00 | | | 753 938.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 037.00 | | | 2 037.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 037.00 | | | 2 037.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 8 500.00 | | | 8 500.00 |
7C Grand total | 8 500.00 | | | 8 500.00 |
| |
| 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 | 27 371.00 | 27 371.00 | | 27 371.00 |
8B Suppliers and Related Accounts | 25 256.00 | 25 256.00 | | 25 256.00 |
8D Social Security and Other Social Organizations | 331 167.00 | 331 167.00 | | 331 167.00 |
UX Other trade receivables | 188 461.00 | 188 461.00 | | 188 461.00 |
VI Group and Associates | 1 002 696.00 | 1 002 696.00 | | 1 002 696.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 491.00 | 4 491.00 | | 4 491.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 192 952.00 | | 192 952.00 | 192 952.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 386 491.00 | 1 386 491.00 | | 1 386 491.00 |
