| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 228 674.00 | | 228 674.00 | 228 674.00 |
BJ TOTAL (I) | 1 538 609.00 | 38 083.00 | 1 500 526.00 | 1 538 609.00 |
CF Cash and cash equivalents | 7 704.00 | | 7 704.00 | 7 704.00 |
CJ TOTAL (II) | 10 792.00 | | 10 792.00 | 10 792.00 |
CO Grand total (0 to V) | 1 549 401.00 | 38 083.00 | 1 511 318.00 | 1 549 401.00 |
CU Other investments | 1 309 935.00 | 38 083.00 | 1 271 853.00 | 1 309 935.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 770 000.00 | 770 000.00 | | 770 000.00 |
DD Legal reserve (1) | 2 899.00 | 2 899.00 | | 2 899.00 |
DG Other reserves | 9 763.00 | 9 763.00 | | 9 763.00 |
DH Retained earnings | -86 359.00 | -105 258.00 | | -86 359.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 106 339.00 | 18 899.00 | | 106 339.00 |
DL TOTAL (I) | 802 642.00 | 696 303.00 | | 802 642.00 |
DX Trade payables and related accounts | 13 824.00 | 6 072.00 | | 13 824.00 |
EC TOTAL (IV) | 708 677.00 | 853 872.00 | | 708 677.00 |
EE Grand total (I to V) | 1 511 318.00 | 1 550 175.00 | | 1 511 318.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 9 325.00 | |
FR Total operating income (I) | | | 9 325.00 | |
FW Other purchases and external expenses | | | 96 407.00 | |
GF Total Operating Expenses (II) | | | 96 407.00 | |
GG - OPERATING RESULT (I - II) | | | -87 082.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 117 836.00 | |
GL Other interest and similar income | | | 249.00 | |
GP Total financial income (V) | | | 118 085.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 7 838.00 | |
GU Total financial expenses (VI) | | | 7 838.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 110 247.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 23 165.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -83 174.00 | -39 938.00 | | -83 174.00 |
HL TOTAL REVENUE (I + III + V + VII) | 127 410.00 | 80 126.00 | | 127 410.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 071.00 | 61 227.00 | | 21 071.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 106 339.00 | 18 899.00 | | 106 339.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
060 Merchandise inventory | 380 830.00 | | | 380 830.00 |
7B Total provisions for depreciation | 38 083.00 | | | 38 083.00 |
7C Grand total | 38 083.00 | | | 38 083.00 |
| |
| 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 | 13 824.00 | 13 824.00 | | 13 824.00 |
8E Income Taxes | 4 585.00 | 4 585.00 | | 4 585.00 |
VC Group and associates | 3 088.00 | | | 3 088.00 |
VI Group and Associates | 690 268.00 | 690 268.00 | | 690 268.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 088.00 | 3 088.00 | | 3 088.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 708 677.00 | 708 677.00 | | 708 677.00 |
