| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 884 251.00 | 19 121.00 | 1 865 129.00 | 1 884 251.00 |
BJ TOTAL (I) | 11 153 195.00 | 25 121.00 | 11 128 073.00 | 11 153 195.00 |
CD Marketable securities | 507 734.00 | | 507 734.00 | 507 734.00 |
CF Cash and cash equivalents | 291 330.00 | | 291 330.00 | 291 330.00 |
CJ TOTAL (II) | 799 064.00 | | 799 064.00 | 799 064.00 |
CO Grand total (0 to V) | 11 952 260.00 | 25 121.00 | 11 927 138.00 | 11 952 260.00 |
CU Other investments | 9 268 944.00 | 6 000.00 | 9 262 944.00 | 9 268 944.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 813 399.00 | 3 524 868.00 | | 3 813 399.00 |
DB Share, merger, contribution premiums, etc. | 4 900 201.00 | 4 483 754.00 | | 4 900 201.00 |
DD Legal reserve (1) | 173 613.00 | 126 411.00 | | 173 613.00 |
DH Retained earnings | 426 137.00 | 234 301.00 | | 426 137.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 014 766.00 | 944 010.00 | | 1 014 766.00 |
DL TOTAL (I) | 10 328 116.00 | 9 313 346.00 | | 10 328 116.00 |
DX Trade payables and related accounts | 11 724.00 | 10 597.00 | | 11 724.00 |
DY Tax and social security liabilities | 1 150.00 | | | 1 150.00 |
EA Other liabilities | 1 586 147.00 | | | 1 586 147.00 |
EC TOTAL (IV) | 1 599 021.00 | 10 597.00 | | 1 599 021.00 |
EE Grand total (I to V) | 11 927 138.00 | 9 323 944.00 | | 11 927 138.00 |
EG Accrued income and payables due within one year | 12 874.00 | 10 597.00 | | 12 874.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 19 498.00 | |
FX Taxes, duties, and similar payments | | | 1 875.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 21 376.00 | |
GG - OPERATING RESULT (I - II) | | | -21 376.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 060 925.00 | |
GK Income from other securities and fixed asset receivables | | | 2 496.00 | |
GL Other interest and similar income | | | 1 686.00 | |
GP Total financial income (V) | | | 1 065 107.00 | |
GQ Financial allocations to depreciation and provisions | | | 25 121.00 | |
GR Interest and similar expenses | | | 678.00 | |
GU Total financial expenses (VI) | | | 25 799.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 039 308.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 017 931.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 60 727.00 | | | 60 727.00 |
HD Total exceptional income (VII) | 60 727.00 | | | 60 727.00 |
HF Exceptional expenses on capital transactions | 63 892.00 | | | 63 892.00 |
HH Total exceptional expenses (VIII) | 63 892.00 | | | 63 892.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 164.00 | | | -3 164.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 125 835.00 | 963 297.00 | | 1 125 835.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 111 069.00 | 19 286.00 | | 111 069.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 014 766.00 | 944 010.00 | | 1 014 766.00 |
