| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 193 200.00 | 82 799.00 | 110 400.00 | 193 200.00 |
AT Other tangible assets | 630.00 | 630.00 | | 630.00 |
BB Receivables related to investments | 35 613.00 | | 35 613.00 | 35 613.00 |
BJ TOTAL (I) | 280 944.00 | 83 430.00 | 197 513.00 | 280 944.00 |
BZ Other receivables | 995.00 | | 995.00 | 995.00 |
CF Cash and cash equivalents | 48 046.00 | | 48 046.00 | 48 046.00 |
CJ TOTAL (II) | 49 041.00 | | 49 041.00 | 49 041.00 |
CO Grand total (0 to V) | 329 986.00 | 83 430.00 | 246 555.00 | 329 986.00 |
CU Other investments | 51 500.00 | | 51 500.00 | 51 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | | | 2 000.00 |
DH Retained earnings | 115 913.00 | | | 115 913.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 036.00 | | | 19 036.00 |
DL TOTAL (I) | 156 949.00 | | | 156 949.00 |
DU Loans and Debts from Credit Institutions (3) | 89 127.00 | | | 89 127.00 |
DV Miscellaneous Loans and Financial Debts (4) | 70.00 | | | 70.00 |
DX Trade payables and related accounts | 408.00 | | | 408.00 |
EC TOTAL (IV) | 89 605.00 | | | 89 605.00 |
EE Grand total (I to V) | 246 555.00 | | | 246 555.00 |
EG Accrued income and payables due within one year | 478.00 | | | 478.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 7 601.00 | | 7 601.00 | 7 601.00 |
FJ Net sales | 7 601.00 | | 7 601.00 | 7 601.00 |
FR Total operating income (I) | | | 7 601.00 | |
FW Other purchases and external expenses | | | 3 027.00 | |
FX Taxes, duties, and similar payments | | | 977.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 199.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 13 205.00 | |
GG - OPERATING RESULT (I - II) | | | -5 604.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 30 132.00 | |
GL Other interest and similar income | | | 20.00 | |
GP Total financial income (V) | | | 30 152.00 | |
GR Interest and similar expenses | | | 2 118.00 | |
GU Total financial expenses (VI) | | | 2 118.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 28 034.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 22 429.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 393.00 | | | 3 393.00 |
HL TOTAL REVENUE (I + III + V + VII) | 37 753.00 | | | 37 753.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 717.00 | | | 18 717.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 036.00 | | | 19 036.00 |
