| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 40 521.00 | | 40 521.00 | 40 521.00 |
AJ Other Intangible Assets | 456.00 | 197.00 | 258.00 | 456.00 |
BD Other fixed assets | 10.00 | | 10.00 | 10.00 |
BJ TOTAL (I) | 257 987.00 | 197.00 | 257 789.00 | 257 987.00 |
BV Advances and down payments on orders | 732.00 | | 732.00 | 732.00 |
BX Customers and related accounts | 37 113.00 | | 37 113.00 | 37 113.00 |
BZ Other receivables | 113 952.00 | | 113 952.00 | 113 952.00 |
CF Cash and cash equivalents | 1 197.00 | | 1 197.00 | 1 197.00 |
CH Prepaid expenses | 2 176.00 | | 2 176.00 | 2 176.00 |
CJ TOTAL (II) | 155 172.00 | | 155 172.00 | 155 172.00 |
CO Grand total (0 to V) | 413 159.00 | 197.00 | 412 961.00 | 413 159.00 |
CU Other investments | 217 000.00 | | 217 000.00 | 217 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 186 000.00 | 186 000.00 | | 186 000.00 |
DD Legal reserve (1) | 18 600.00 | 18 600.00 | | 18 600.00 |
DG Other reserves | 169 264.00 | 141 763.00 | | 169 264.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 166.00 | 27 500.00 | | 1 166.00 |
DL TOTAL (I) | 375 030.00 | 373 864.00 | | 375 030.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 685.00 | | | 14 685.00 |
DX Trade payables and related accounts | 10 799.00 | 4 628.00 | | 10 799.00 |
DY Tax and social security liabilities | 12 446.00 | 14 863.00 | | 12 446.00 |
DZ Fixed asset liabilities and related accounts | | 38 567.00 | | |
EC TOTAL (IV) | 37 930.00 | 58 059.00 | | 37 930.00 |
EE Grand total (I to V) | 412 961.00 | 431 923.00 | | 412 961.00 |
EG Accrued income and payables due within one year | 37 930.00 | 58 059.00 | | 37 930.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 22 900.00 | |
FR Total operating income (I) | | | 22 900.00 | |
FW Other purchases and external expenses | | | 8 573.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 25.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 8 599.00 | |
GG - OPERATING RESULT (I - II) | | | 14 301.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 1 442.00 | |
GP Total financial income (V) | | | 1 442.00 | |
GR Interest and similar expenses | | | 179.00 | |
GU Total financial expenses (VI) | | | 179.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 262.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 563.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 2 363.00 | | |
HD Total exceptional income (VII) | | 2 363.00 | | |
HF Exceptional expenses on capital transactions | | 2 199.00 | | |
HH Total exceptional expenses (VIII) | | 2 199.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 163.00 | | |
HK Income tax | 14 397.00 | 9 025.00 | | 14 397.00 |
HL TOTAL REVENUE (I + III + V + VII) | 24 342.00 | 47 339.00 | | 24 342.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 176.00 | 19 839.00 | | 23 176.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 166.00 | 27 500.00 | | 1 166.00 |
| |
| 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 | 10 799.00 | 10 799.00 | | 10 799.00 |
8E Income Taxes | 5 372.00 | 5 372.00 | | 5 372.00 |
UX Other trade receivables | 37 114.00 | 37 114.00 | | 37 114.00 |
VB VAT | 1 817.00 | 1 817.00 | | 1 817.00 |
VC Group and associates | 111 560.00 | 111 560.00 | | 111 560.00 |
VI Group and Associates | 14 685.00 | 14 685.00 | | 14 685.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 575.00 | 575.00 | | 575.00 |
VS Prepaid expenses | 2 177.00 | 2 177.00 | | 2 177.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 153 243.00 | 153 243.00 | | 153 243.00 |
VW VAT | 7 074.00 | 7 074.00 | | 7 074.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 37 931.00 | 37 931.00 | | 37 931.00 |
