| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 1 061 045.00 | | 1 061 045.00 | 1 061 045.00 |
BJ TOTAL (I) | 1 063 774.00 | | 1 063 774.00 | 1 063 774.00 |
BX Customers and related accounts | 32 400.00 | | 32 400.00 | 32 400.00 |
BZ Other receivables | 3 570 394.00 | | 3 570 394.00 | 3 570 394.00 |
CJ TOTAL (II) | 3 602 794.00 | | 3 602 794.00 | 3 602 794.00 |
CO Grand total (0 to V) | 4 666 568.00 | | 4 666 568.00 | 4 666 568.00 |
CU Other investments | 2 729.00 | | 2 729.00 | 2 729.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 456 640.00 | 2 456 640.00 | | 2 456 640.00 |
DB Share, merger, contribution premiums, etc. | 184 908.00 | 184 908.00 | | 184 908.00 |
DD Legal reserve (1) | 98 500.00 | 97 758.00 | | 98 500.00 |
DG Other reserves | 1 899 321.00 | 1 885 228.00 | | 1 899 321.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 869.00 | 14 835.00 | | 16 869.00 |
DL TOTAL (I) | 4 656 237.00 | 4 639 368.00 | | 4 656 237.00 |
DX Trade payables and related accounts | 3 913.00 | 3 901.00 | | 3 913.00 |
DY Tax and social security liabilities | 6 418.00 | 5 160.00 | | 6 418.00 |
EC TOTAL (IV) | 10 331.00 | 9 061.00 | | 10 331.00 |
EE Grand total (I to V) | 4 666 568.00 | 4 648 430.00 | | 4 666 568.00 |
EG Accrued income and payables due within one year | 10 331.00 | 9 061.00 | | 10 331.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 27 000.00 | |
FR Total operating income (I) | | | 27 000.00 | |
FW Other purchases and external expenses | | | 11 676.00 | |
GF Total Operating Expenses (II) | | | 11 676.00 | |
GG - OPERATING RESULT (I - II) | | | 15 324.00 | |
GL Other interest and similar income | | | 9 019.00 | |
GP Total financial income (V) | | | 9 019.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 9 019.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 24 343.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 290.00 | | | 1 290.00 |
HB Exceptional income from capital transactions | 9 147.00 | | | 9 147.00 |
HD Total exceptional income (VII) | 10 437.00 | | | 10 437.00 |
HE Exceptional expenses on management operations | 329.00 | 329.00 | | 329.00 |
HF Exceptional expenses on capital transactions | 9 147.00 | | | 9 147.00 |
HH Total exceptional expenses (VIII) | 9 476.00 | 329.00 | | 9 476.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 961.00 | -328.00 | | 961.00 |
HK Income tax | 8 435.00 | 7 417.00 | | 8 435.00 |
HL TOTAL REVENUE (I + III + V + VII) | 46 455.00 | 34 737.00 | | 46 455.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 29 587.00 | 19 902.00 | | 29 587.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 869.00 | 14 835.00 | | 16 869.00 |
