| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 67 484.00 | 22 998.00 | 44 486.00 | 67 484.00 |
BJ TOTAL (I) | 76 880.00 | 22 998.00 | 53 882.00 | 76 880.00 |
BZ Other receivables | 2 604 116.00 | | 2 604 116.00 | 2 604 116.00 |
CD Marketable securities | 793 703.00 | | 793 703.00 | 793 703.00 |
CF Cash and cash equivalents | 35 449.00 | | 35 449.00 | 35 449.00 |
CH Prepaid expenses | 561.00 | | 561.00 | 561.00 |
CJ TOTAL (II) | 3 433 828.00 | | 3 433 828.00 | 3 433 828.00 |
CO Grand total (0 to V) | 3 510 708.00 | 22 998.00 | 3 487 710.00 | 3 510 708.00 |
CU Other investments | 9 396.00 | | 9 396.00 | 9 396.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 250 768.00 | 1 109 965.00 | | 2 250 768.00 |
DL TOTAL (I) | 2 258 390.00 | 1 117 587.00 | | 2 258 390.00 |
DX Trade payables and related accounts | 4 530.00 | 4 502.00 | | 4 530.00 |
DY Tax and social security liabilities | 3 670.00 | 3 660.00 | | 3 670.00 |
DZ Fixed asset liabilities and related accounts | 1 326.00 | 1 326.00 | | 1 326.00 |
EA Other liabilities | 1 219 794.00 | 1 450 573.00 | | 1 219 794.00 |
EC TOTAL (IV) | 1 229 320.00 | 1 460 061.00 | | 1 229 320.00 |
EE Grand total (I to V) | 3 487 710.00 | 2 577 649.00 | | 3 487 710.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 11 995.00 | | 11 995.00 | 11 995.00 |
FJ Net sales | 11 995.00 | | 11 995.00 | 11 995.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 11 995.00 | |
FW Other purchases and external expenses | | | 35 242.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 15 320.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 50 565.00 | |
GG - OPERATING RESULT (I - II) | | | -38 570.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 519 055.00 | |
GL Other interest and similar income | | | 8 328.00 | |
GO Net income from sales of marketable securities | | | 644.00 | |
GP Total financial income (V) | | | 2 528 027.00 | |
GR Interest and similar expenses | | | 234 018.00 | |
GU Total financial expenses (VI) | | | 234 018.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 294 009.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 255 439.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 14 707.00 | 16 000.00 | | 14 707.00 |
HD Total exceptional income (VII) | 14 707.00 | 16 000.00 | | 14 707.00 |
HE Exceptional expenses on management operations | 321.00 | 71.00 | | 321.00 |
HF Exceptional expenses on capital transactions | 19 056.00 | | | 19 056.00 |
HH Total exceptional expenses (VIII) | 19 377.00 | 71.00 | | 19 377.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 671.00 | 15 929.00 | | -4 671.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 554 729.00 | 1 236 435.00 | | 2 554 729.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 303 961.00 | 126 470.00 | | 303 961.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 250 768.00 | 1 109 965.00 | | 2 250 768.00 |
| |
| 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 | 94 946.00 | | 990.00 | 94 946.00 |
I3 DECREASES Total Financial Fixed Assets | | 19 056.00 | 9 396.00 | |
I4 DECREASES Grand Total | | 19 056.00 | 76 880.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 67 484.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 67 484.00 | | | 67 484.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 27 462.00 | | 990.00 | 27 462.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 678.00 | 15 320.00 | | 7 678.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 678.00 | 15 320.00 | | 7 678.00 |
| |
| 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 | 4 530.00 | 4 530.00 | | 4 530.00 |
8J Fixed Asset Liabilities and Related Accounts | 1 326.00 | 1 326.00 | | 1 326.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 219 794.00 | 1 219 794.00 | | 1 219 794.00 |
VB VAT | 1 708.00 | | | 1 708.00 |
VC Group and associates | 1 118 803.00 | | | 1 118 803.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 660.00 | 3 660.00 | | 3 660.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 483 605.00 | | | 1 483 605.00 |
VS Prepaid expenses | 561.00 | | | 561.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 604 676.00 | 2 604 676.00 | | 2 604 676.00 |
VW VAT | 10.00 | 10.00 | | 10.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 229 320.00 | 1 229 320.00 | | 1 229 320.00 |
