| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 460.00 | 2 676.00 | 1 784.00 | 4 460.00 |
BJ TOTAL (I) | 1 735 077.00 | 502 676.00 | 1 232 401.00 | 1 735 077.00 |
BZ Other receivables | 185 287.00 | | 185 287.00 | 185 287.00 |
CF Cash and cash equivalents | 2 342.00 | | 2 342.00 | 2 342.00 |
CJ TOTAL (II) | 187 629.00 | | 187 629.00 | 187 629.00 |
CO Grand total (0 to V) | 1 922 707.00 | 502 676.00 | 1 420 031.00 | 1 922 707.00 |
CU Other investments | 1 730 617.00 | 500 000.00 | 1 230 617.00 | 1 730 617.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 226 500.00 | | | 226 500.00 |
DD Legal reserve (1) | 12 554.00 | | | 12 554.00 |
DG Other reserves | 208 457.00 | | | 208 457.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 281 217.00 | | | 281 217.00 |
DK Regulated provisions | 22 769.00 | | | 22 769.00 |
DL TOTAL (I) | 751 498.00 | | | 751 498.00 |
DU Loans and Debts from Credit Institutions (3) | 264 706.00 | | | 264 706.00 |
DV Miscellaneous Loans and Financial Debts (4) | 401 264.00 | | | 401 264.00 |
DX Trade payables and related accounts | 2 562.00 | | | 2 562.00 |
EC TOTAL (IV) | 668 533.00 | | | 668 533.00 |
EE Grand total (I to V) | 1 420 031.00 | | | 1 420 031.00 |
EG Accrued income and payables due within one year | 480 058.00 | | | 480 058.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 77.00 | | | 77.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 2 663.00 | |
FX Taxes, duties, and similar payments | | | 328.00 | |
FZ Social Security Contributions | | | 4 254.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 892.00 | |
GF Total Operating Expenses (II) | | | 8 137.00 | |
GG - OPERATING RESULT (I - II) | | | -8 135.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 140 000.00 | |
GM Reversals of provisions and transfers of expenses | | | 150 000.00 | |
GP Total financial income (V) | | | 290 000.00 | |
GR Interest and similar expenses | | | 10 829.00 | |
GU Total financial expenses (VI) | | | 10 829.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 279 170.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 271 034.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 985.00 | | | 985.00 |
HG Exceptional depreciation and provisions | 5 723.00 | | | 5 723.00 |
HH Total exceptional expenses (VIII) | 5 723.00 | | | 5 723.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 723.00 | | | -5 723.00 |
HK Income tax | -15 906.00 | | | -15 906.00 |
HL TOTAL REVENUE (I + III + V + VII) | 290 001.00 | | | 290 001.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 784.00 | | | 8 784.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 281 217.00 | | | 281 217.00 |
| |
| 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 | 1 735 078.00 | | | 1 735 078.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 730 618.00 | |
I4 DECREASES Grand Total | | | 1 735 078.00 | |
IO DECREASES Total including other intangible assets | | | 4 460.00 | |
KD ACQUISITIONS Total including other intangible assets | 4 460.00 | | | 4 460.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 730 618.00 | | | 1 730 618.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 784.00 | 892.00 | | 1 784.00 |
PE DEPRECIATION Total including other intangible assets | 1 784.00 | 892.00 | | 1 784.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 17 046.00 | 5 724.00 | | 17 046.00 |
7C Grand total | 17 046.00 | 5 724.00 | | 17 046.00 |
UJ - Exceptional | | 5 724.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VP Miscellaneous | 185 287.00 | | | 185 287.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 185 287.00 | 185 287.00 | | 185 287.00 |
