| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 2 140 225.00 | | 2 140 225.00 | 2 140 225.00 |
BX Customers and related accounts | 86 914.00 | | 86 914.00 | 86 914.00 |
BZ Other receivables | 54 475.00 | | 54 475.00 | 54 475.00 |
CD Marketable securities | 110 000.00 | | 110 000.00 | 110 000.00 |
CF Cash and cash equivalents | 600 623.00 | | 600 623.00 | 600 623.00 |
CJ TOTAL (II) | 852 012.00 | | 852 012.00 | 852 012.00 |
CO Grand total (0 to V) | 2 992 236.00 | | 2 992 236.00 | 2 992 236.00 |
CU Other investments | 2 140 210.00 | | 2 140 210.00 | 2 140 210.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 600 500.00 | 1 600 500.00 | | 1 600 500.00 |
DD Legal reserve (1) | 160 050.00 | 160 050.00 | | 160 050.00 |
DG Other reserves | 585 514.00 | 359 437.00 | | 585 514.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 402 777.00 | 226 076.00 | | 402 777.00 |
DK Regulated provisions | 44 744.00 | 33 698.00 | | 44 744.00 |
DL TOTAL (I) | 2 793 585.00 | 2 379 762.00 | | 2 793 585.00 |
DU Loans and Debts from Credit Institutions (3) | 102 329.00 | 203 596.00 | | 102 329.00 |
DV Miscellaneous Loans and Financial Debts (4) | 32 813.00 | 215 448.00 | | 32 813.00 |
DX Trade payables and related accounts | 29 962.00 | 966.00 | | 29 962.00 |
DY Tax and social security liabilities | 32 997.00 | | | 32 997.00 |
EA Other liabilities | 550.00 | | | 550.00 |
EC TOTAL (IV) | 198 652.00 | 420 010.00 | | 198 652.00 |
EE Grand total (I to V) | 2 992 236.00 | 2 799 772.00 | | 2 992 236.00 |
EG Accrued income and payables due within one year | 198 652.00 | 318 438.00 | | 198 652.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 100 762.00 | | 100 762.00 | 100 762.00 |
FJ Net sales | 100 762.00 | | 100 762.00 | 100 762.00 |
FM Inventory production | | | 1.00 | |
FR Total operating income (I) | | | 100 762.00 | |
FW Other purchases and external expenses | | | 4 819.00 | |
FY Salaries and Wages | | | 46 275.00 | |
FZ Social Security Contributions | | | 40 316.00 | |
GF Total Operating Expenses (II) | | | 91 410.00 | |
GG - OPERATING RESULT (I - II) | | | 9 352.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 406 879.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 406 879.00 | |
GR Interest and similar expenses | | | 2 408.00 | |
GU Total financial expenses (VI) | | | 2 408.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 404 471.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 413 823.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 11 046.00 | 11 046.00 | | 11 046.00 |
HH Total exceptional expenses (VIII) | 11 046.00 | 11 046.00 | | 11 046.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -11 046.00 | -11 046.00 | | -11 046.00 |
HL TOTAL REVENUE (I + III + V + VII) | 507 641.00 | 245 380.00 | | 507 641.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 104 863.00 | 19 303.00 | | 104 863.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 402 777.00 | 226 076.00 | | 402 777.00 |
| |
| 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 | 2 140 225.00 | | | 2 140 225.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 140 225.00 | |
I4 DECREASES Grand Total | | | 2 140 225.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 140 225.00 | | | 2 140 225.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 33 698.00 | 11 046.00 | | 33 698.00 |
7C Grand total | 33 698.00 | 11 046.00 | | 33 698.00 |
UJ - Exceptional | | 11 046.00 | | |
| |
| 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 | 29 962.00 | 29 962.00 | | 29 962.00 |
8C Staff and Related Accounts | 16 766.00 | 16 766.00 | | 16 766.00 |
8K Other liabilities (including liabilities related to repo transactions) | 550.00 | 550.00 | | 550.00 |
UX Other trade receivables | 86 914.00 | 86 914.00 | | 86 914.00 |
VB VAT | 4 993.00 | 4 993.00 | | 4 993.00 |
VC Group and associates | 49 481.00 | 49 481.00 | | 49 481.00 |
VH Loans with a maturity of more than one year at origin | 102 329.00 | 102 329.00 | | 102 329.00 |
VI Group and Associates | 32 813.00 | 32 813.00 | | 32 813.00 |
VK Loans repaid during the year | 100 517.00 | | | 100 517.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 141 389.00 | 141 389.00 | | 141 389.00 |
VW VAT | 16 231.00 | 16 231.00 | | 16 231.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 198 652.00 | 198 652.00 | | 198 652.00 |
