| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 360 163.00 | 251 002.00 | 109 161.00 | 360 163.00 |
AT Other tangible assets | 30 307.00 | 18 206.00 | 12 100.00 | 30 307.00 |
BH Other financial assets | 1 249.00 | | 1 249.00 | 1 249.00 |
BJ TOTAL (I) | 1 563 138.00 | 269 208.00 | 1 293 930.00 | 1 563 138.00 |
BV Advances and down payments on orders | 250.00 | | 250.00 | 250.00 |
BX Customers and related accounts | 27 709.00 | | 27 709.00 | 27 709.00 |
CF Cash and cash equivalents | 337 105.00 | | 337 105.00 | 337 105.00 |
CH Prepaid expenses | 740.00 | | 740.00 | 740.00 |
CJ TOTAL (II) | 394 969.00 | | 394 969.00 | 394 969.00 |
CO Grand total (0 to V) | 1 958 107.00 | 269 208.00 | 1 688 899.00 | 1 958 107.00 |
CU Other investments | 1 171 419.00 | | 1 171 419.00 | 1 171 419.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 112 200.00 | 112 200.00 | | 112 200.00 |
DB Share, merger, contribution premiums, etc. | 97 560.00 | 97 560.00 | | 97 560.00 |
DD Legal reserve (1) | 11 220.00 | 11 220.00 | | 11 220.00 |
DG Other reserves | 1 108 913.00 | 668 838.00 | | 1 108 913.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 301 390.00 | 440 075.00 | | 301 390.00 |
DL TOTAL (I) | 1 631 282.00 | 1 329 893.00 | | 1 631 282.00 |
DX Trade payables and related accounts | 7 367.00 | 7 021.00 | | 7 367.00 |
EA Other liabilities | 1 615.00 | | | 1 615.00 |
EC TOTAL (IV) | 57 617.00 | 174 054.00 | | 57 617.00 |
EE Grand total (I to V) | 1 688 899.00 | 1 503 947.00 | | 1 688 899.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 73 457.00 | |
FR Total operating income (I) | | | 73 457.00 | |
FW Other purchases and external expenses | | | 31 809.00 | |
FX Taxes, duties, and similar payments | | | 2 252.00 | |
FY Salaries and Wages | | | 28 298.00 | |
FZ Social Security Contributions | | | 12 544.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 33 290.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 108 196.00 | |
GG - OPERATING RESULT (I - II) | | | -34 739.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 325 000.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 325 000.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 325 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 290 261.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -11 129.00 | -7 500.00 | | -11 129.00 |
HL TOTAL REVENUE (I + III + V + VII) | 398 457.00 | 527 180.00 | | 398 457.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 97 067.00 | 87 105.00 | | 97 067.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 301 390.00 | 440 075.00 | | 301 390.00 |
| |
| 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 | 10 000.00 | 10 000.00 | | 10 000.00 |
8B Suppliers and Related Accounts | 7 367.00 | 7 367.00 | | 7 367.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 615.00 | 1 615.00 | | 1 615.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 58 864.00 | 57 615.00 | 1 249.00 | 58 864.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 57 617.00 | 57 617.00 | | 57 617.00 |
