| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 19 648.00 | 13 841.00 | 5 806.00 | 19 648.00 |
AT Other tangible assets | 32 725.00 | 23 500.00 | 9 225.00 | 32 725.00 |
BJ TOTAL (I) | 2 291 411.00 | 37 341.00 | 2 254 069.00 | 2 291 411.00 |
BX Customers and related accounts | 12 000.00 | | 12 000.00 | 12 000.00 |
BZ Other receivables | 69 890.00 | | 69 890.00 | 69 890.00 |
CD Marketable securities | 72 650.00 | | 72 650.00 | 72 650.00 |
CF Cash and cash equivalents | 1 130 924.00 | | 1 130 924.00 | 1 130 924.00 |
CJ TOTAL (II) | 1 285 464.00 | | 1 285 464.00 | 1 285 464.00 |
CO Grand total (0 to V) | 3 576 875.00 | 37 341.00 | 3 539 533.00 | 3 576 875.00 |
CU Other investments | 2 239 038.00 | | 2 239 038.00 | 2 239 038.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 040 864.00 | 2 080 000.00 | | 1 040 864.00 |
DD Legal reserve (1) | 89 360.00 | 89 161.00 | | 89 360.00 |
DG Other reserves | 888 806.00 | 1 595 877.00 | | 888 806.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 407 154.00 | 3 992.00 | | 1 407 154.00 |
DL TOTAL (I) | 3 426 184.00 | 3 769 030.00 | | 3 426 184.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 496.00 | 88 999.00 | | 2 496.00 |
DX Trade payables and related accounts | 10 992.00 | 22 121.00 | | 10 992.00 |
DY Tax and social security liabilities | 99 862.00 | 99 892.00 | | 99 862.00 |
EC TOTAL (IV) | 113 350.00 | 211 012.00 | | 113 350.00 |
EE Grand total (I to V) | 3 539 533.00 | 3 980 041.00 | | 3 539 533.00 |
EG Accrued income and payables due within one year | 113 350.00 | 211 012.00 | | 113 350.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 316 000.00 | | 316 000.00 | 316 000.00 |
FJ Net sales | 316 000.00 | | 316 000.00 | 316 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 490.00 | |
FQ Other income | | | 2 565.00 | |
FR Total operating income (I) | | | 319 055.00 | |
FW Other purchases and external expenses | | | 34 212.00 | |
FX Taxes, duties, and similar payments | | | 4 709.00 | |
FY Salaries and Wages | | | 178 218.00 | |
FZ Social Security Contributions | | | 85 912.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 727.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 316 778.00 | |
GG - OPERATING RESULT (I - II) | | | 2 277.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 247 000.00 | |
GK Income from other securities and fixed asset receivables | | | 1 377.00 | |
GO Net income from sales of marketable securities | | | 161 004.00 | |
GP Total financial income (V) | | | 1 409 381.00 | |
GR Interest and similar expenses | | | 387.00 | |
GU Total financial expenses (VI) | | | 387.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 408 994.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 411 271.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 490.00 | | | 490.00 |
HE Exceptional expenses on management operations | 295.00 | 693.00 | | 295.00 |
HH Total exceptional expenses (VIII) | 295.00 | 693.00 | | 295.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -295.00 | -693.00 | | -295.00 |
HK Income tax | 3 823.00 | | | 3 823.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 728 436.00 | 316 960.00 | | 1 728 436.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 321 282.00 | 312 968.00 | | 321 282.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 407 154.00 | 3 992.00 | | 1 407 154.00 |
| |
| 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 | 2 120 366.00 | | 250 900.00 | 2 120 366.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 239 038.00 | |
I4 DECREASES Grand Total | | 79 855.00 | 2 291 411.00 | |
IO DECREASES Total including other intangible assets | | 41 271.00 | 19 648.00 | |
IY DECREASES Total Tangible Fixed Assets | | 38 584.00 | 32 725.00 | |
KD ACQUISITIONS Total including other intangible assets | 60 919.00 | | | 60 919.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 70 409.00 | | 900.00 | 70 409.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 989 038.00 | | 250 000.00 | 1 989 038.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 103 470.00 | 13 727.00 | 79 855.00 | 103 470.00 |
PE DEPRECIATION Total including other intangible assets | 51 546.00 | 3 567.00 | 41 271.00 | 51 546.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 51 924.00 | 10 159.00 | 38 584.00 | 51 924.00 |
