| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 249 780.00 | 249 668.00 | 112.00 | 249 780.00 |
AJ Other Intangible Assets | 14 046.00 | | 14 046.00 | 14 046.00 |
AP Buildings | 789.00 | 585.00 | 204.00 | 789.00 |
AT Other tangible assets | 18 834.00 | 18 478.00 | 356.00 | 18 834.00 |
BJ TOTAL (I) | 283 448.00 | 268 730.00 | 14 718.00 | 283 448.00 |
BX Customers and related accounts | 561.00 | | 561.00 | 561.00 |
BZ Other receivables | 1 079.00 | | 1 079.00 | 1 079.00 |
CF Cash and cash equivalents | 10 802.00 | | 10 802.00 | 10 802.00 |
CJ TOTAL (II) | 12 443.00 | | 12 443.00 | 12 443.00 |
CO Grand total (0 to V) | 295 891.00 | 268 730.00 | 27 161.00 | 295 891.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | -13.00 | -210.00 | | -13.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 920.00 | 197.00 | | 2 920.00 |
DK Regulated provisions | 356.00 | 370.00 | | 356.00 |
DL TOTAL (I) | 11 648.00 | 8 741.00 | | 11 648.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 640.00 | 6 635.00 | | 12 640.00 |
DX Trade payables and related accounts | 2 436.00 | 2 484.00 | | 2 436.00 |
DY Tax and social security liabilities | 409.00 | 6 980.00 | | 409.00 |
EA Other liabilities | 28.00 | | | 28.00 |
EC TOTAL (IV) | 15 513.00 | 16 099.00 | | 15 513.00 |
EE Grand total (I to V) | 27 161.00 | 24 840.00 | | 27 161.00 |
EG Accrued income and payables due within one year | | 16 099.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 19 488.00 | |
FJ Net sales | | | 19 488.00 | |
FM Inventory production | | | | |
FO Operating subsidies | | | 7 500.00 | |
FQ Other income | | | 95.00 | |
FR Total operating income (I) | | | 27 083.00 | |
FW Other purchases and external expenses | | | 11 397.00 | |
FX Taxes, duties, and similar payments | | | 119.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 747.00 | |
GE Other Expenses | | | 5 611.00 | |
GF Total Operating Expenses (II) | | | 17 873.00 | |
GG - OPERATING RESULT (I - II) | | | 9 210.00 | |
GS Negative differences of foreign exchange | | | 176.00 | |
GU Total financial expenses (VI) | | | 176.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -176.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 034.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 2 533.00 | | |
HC Reversals of provisions and transfers of expenses | 166.00 | 34.00 | | 166.00 |
HD Total exceptional income (VII) | 166.00 | 2 568.00 | | 166.00 |
HE Exceptional expenses on management operations | 6 127.00 | 69.00 | | 6 127.00 |
HG Exceptional depreciation and provisions | 152.00 | 211.00 | | 152.00 |
HH Total exceptional expenses (VIII) | 6 280.00 | 280.00 | | 6 280.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -6 114.00 | 2 288.00 | | -6 114.00 |
HL TOTAL REVENUE (I + III + V + VII) | 27 249.00 | 62 344.00 | | 27 249.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 24 329.00 | 62 147.00 | | 24 329.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 920.00 | 197.00 | | 2 920.00 |
| |
| 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 | 283 448.00 | | | 283 448.00 |
I4 DECREASES Grand Total | | | 283 448.00 | |
IO DECREASES Total including other intangible assets | | | 263 826.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 19 622.00 | |
KD ACQUISITIONS Total including other intangible assets | 263 826.00 | | | 263 826.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 19 622.00 | | | 19 622.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
02 aucun libellé | | 1.00 | 1.00 | |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 370.00 | 152.00 | 166.00 | 370.00 |
7C Grand total | 370.00 | 152.00 | 166.00 | 370.00 |
UJ - Exceptional | | 152.00 | 166.00 | |
| |
| 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 | 2 436.00 | 2 436.00 | | 2 436.00 |
8C Staff and Related Accounts | 379.00 | 379.00 | | 379.00 |
8K Other liabilities (including liabilities related to repo transactions) | 28.00 | 28.00 | | 28.00 |
UX Other trade receivables | 561.00 | | | 561.00 |
VB VAT | 789.00 | | | 789.00 |
VI Group and Associates | 12 640.00 | 12 640.00 | | 12 640.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 290.00 | | | 290.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 641.00 | 1 641.00 | | 1 641.00 |
VW VAT | 30.00 | 30.00 | | 30.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 513.00 | 15 513.00 | | 15 513.00 |
