| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 497 403.00 | 497 403.00 | | 497 403.00 |
AT Other tangible assets | 33 988.00 | 33 988.00 | | 33 988.00 |
BJ TOTAL (I) | 6 685 383.00 | 531 392.00 | 6 153 991.00 | 6 685 383.00 |
BZ Other receivables | 1 139 536.00 | | 1 139 536.00 | 1 139 536.00 |
CF Cash and cash equivalents | 7 359.00 | | 7 359.00 | 7 359.00 |
CJ TOTAL (II) | 1 146 895.00 | | 1 146 895.00 | 1 146 895.00 |
CO Grand total (0 to V) | 7 832 279.00 | 531 392.00 | 7 300 886.00 | 7 832 279.00 |
CU Other investments | 6 153 991.00 | | 6 153 991.00 | 6 153 991.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 668 522.00 | 2 668 522.00 | | 2 668 522.00 |
DB Share, merger, contribution premiums, etc. | 178 830.00 | 178 830.00 | | 178 830.00 |
DD Legal reserve (1) | 266 852.00 | 266 852.00 | | 266 852.00 |
DG Other reserves | 678 661.00 | 181 142.00 | | 678 661.00 |
DH Retained earnings | | -5 818.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 506 160.00 | 4 003 337.00 | | 3 506 160.00 |
DL TOTAL (I) | 7 299 025.00 | 7 292 864.00 | | 7 299 025.00 |
DU Loans and Debts from Credit Institutions (3) | 36.00 | 352.00 | | 36.00 |
DX Trade payables and related accounts | 1 824.00 | 1 980.00 | | 1 824.00 |
EC TOTAL (IV) | 1 860.00 | 2 332.00 | | 1 860.00 |
EE Grand total (I to V) | 7 300 886.00 | 7 295 197.00 | | 7 300 886.00 |
EG Accrued income and payables due within one year | 1 860.00 | 2 332.00 | | 1 860.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 36.00 | 352.00 | | 36.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 014.00 | |
FX Taxes, duties, and similar payments | | | 169.00 | |
GF Total Operating Expenses (II) | | | 5 183.00 | |
GG - OPERATING RESULT (I - II) | | | -5 183.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 500 000.00 | |
GL Other interest and similar income | | | 11 344.00 | |
GP Total financial income (V) | | | 3 511 344.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 511 344.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 506 160.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 511 344.00 | 4 008 544.00 | | 3 511 344.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 183.00 | 5 206.00 | | 5 183.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 506 160.00 | 4 003 337.00 | | 3 506 160.00 |
| |
| 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 | 6 692 800.00 | | | 6 692 800.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 153 991.00 | |
I4 DECREASES Grand Total | | 7 417.00 | 6 685 384.00 | |
IO DECREASES Total including other intangible assets | | 5 128.00 | 497 404.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 289.00 | 33 989.00 | |
KD ACQUISITIONS Total including other intangible assets | 502 531.00 | | | 502 531.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 36 278.00 | | | 36 278.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 153 991.00 | | | 6 153 991.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 538 809.00 | | 7 417.00 | 538 809.00 |
PE DEPRECIATION Total including other intangible assets | 502 531.00 | | 5 128.00 | 502 531.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 36 278.00 | | 2 289.00 | 36 278.00 |
| |
| 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 | 1 824.00 | 1 824.00 | | 1 824.00 |
VC Group and associates | 1 139 536.00 | | | 1 139 536.00 |
VG Loans with a maturity of up to one year at origin | 37.00 | 37.00 | | 37.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 139 536.00 | 1 139 536.00 | | 1 139 536.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 861.00 | 1 861.00 | | 1 861.00 |
