| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 228 674.00 | | 228 674.00 | 228 674.00 |
BJ TOTAL (I) | 1 538 609.00 | 38 083.00 | 1 500 526.00 | 1 538 609.00 |
BZ Other receivables | 90 724.00 | | 90 724.00 | 90 724.00 |
CF Cash and cash equivalents | 24 859.00 | | 24 859.00 | 24 859.00 |
CJ TOTAL (II) | 115 583.00 | | 115 583.00 | 115 583.00 |
CO Grand total (0 to V) | 1 654 192.00 | 38 083.00 | 1 616 109.00 | 1 654 192.00 |
CU Other investments | 1 309 935.00 | 38 083.00 | 1 271 853.00 | 1 309 935.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 770 000.00 | 770 000.00 | | 770 000.00 |
DD Legal reserve (1) | 77 000.00 | 77 000.00 | | 77 000.00 |
DG Other reserves | 275 588.00 | 160 003.00 | | 275 588.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 206 453.00 | 195 585.00 | | 206 453.00 |
DL TOTAL (I) | 1 329 041.00 | 1 202 588.00 | | 1 329 041.00 |
DV Miscellaneous Loans and Financial Debts (4) | 269 003.00 | 363 299.00 | | 269 003.00 |
DX Trade payables and related accounts | 18 065.00 | 29 783.00 | | 18 065.00 |
EC TOTAL (IV) | 287 068.00 | 393 082.00 | | 287 068.00 |
EE Grand total (I to V) | 1 616 109.00 | 1 595 670.00 | | 1 616 109.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 20 082.00 | |
FR Total operating income (I) | | | 20 082.00 | |
FW Other purchases and external expenses | | | 89 626.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 89 627.00 | |
GG - OPERATING RESULT (I - II) | | | -69 546.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 272 378.00 | |
GL Other interest and similar income | | | 190.00 | |
GP Total financial income (V) | | | 272 568.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 272 568.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 203 022.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -3 431.00 | -31 750.00 | | -3 431.00 |
HL TOTAL REVENUE (I + III + V + VII) | 292 650.00 | 267 691.00 | | 292 650.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 86 196.00 | 72 106.00 | | 86 196.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 206 453.00 | 195 585.00 | | 206 453.00 |
| |
| 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 | 1 538 609.00 | | | 1 538 609.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 309 935.00 | |
I4 DECREASES Grand Total | | | 1 538 609.00 | |
IO DECREASES Total including other intangible assets | | | 228 674.00 | |
KD ACQUISITIONS Total including other intangible assets | 228 674.00 | | | 228 674.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 309 935.00 | | | 1 309 935.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 38 083.00 | | | 38 083.00 |
7C Grand total | 38 083.00 | | | 38 083.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 18 065.00 | 18 065.00 | | 18 065.00 |
VC Group and associates | 11 214.00 | 11 214.00 | | 11 214.00 |
VI Group and Associates | 269 003.00 | 269 003.00 | | 269 003.00 |
VM Income taxes | 79 510.00 | 79 510.00 | | 79 510.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 90 724.00 | 90 724.00 | | 90 724.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 287 068.00 | 287 068.00 | | 287 068.00 |
