| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 67 596.00 | | 67 596.00 | 67 596.00 |
BJ TOTAL (I) | 779 596.00 | | 779 596.00 | 779 596.00 |
BZ Other receivables | 16 868.00 | | 16 868.00 | 16 868.00 |
CF Cash and cash equivalents | 4 836.00 | | 4 836.00 | 4 836.00 |
CJ TOTAL (II) | 21 704.00 | | 21 704.00 | 21 704.00 |
CO Grand total (0 to V) | 801 300.00 | | 801 300.00 | 801 300.00 |
CU Other investments | 712 000.00 | | 712 000.00 | 712 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 463 000.00 | 463 000.00 | | 463 000.00 |
DD Legal reserve (1) | 46 300.00 | 19 490.00 | | 46 300.00 |
DG Other reserves | 7 558.00 | | | 7 558.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 34 446.00 | 34 368.00 | | 34 446.00 |
DL TOTAL (I) | 551 304.00 | 516 858.00 | | 551 304.00 |
DU Loans and Debts from Credit Institutions (3) | 225 340.00 | 269 500.00 | | 225 340.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 000.00 | 4 000.00 | | 24 000.00 |
DX Trade payables and related accounts | 657.00 | 1 314.00 | | 657.00 |
EC TOTAL (IV) | 249 997.00 | 274 814.00 | | 249 997.00 |
EE Grand total (I to V) | 801 300.00 | 791 672.00 | | 801 300.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 735.00 | |
FX Taxes, duties, and similar payments | | | 147.00 | |
GF Total Operating Expenses (II) | | | 5 882.00 | |
GG - OPERATING RESULT (I - II) | | | -5 882.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 45 000.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GP Total financial income (V) | | | 45 000.00 | |
GR Interest and similar expenses | | | 4 622.00 | |
GS Negative differences of foreign exchange | | | 50.00 | |
GU Total financial expenses (VI) | | | 4 672.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 40 328.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 34 446.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 1 065.00 | | |
HH Total exceptional expenses (VIII) | | 1 065.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1 065.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 45 000.00 | 45 000.00 | | 45 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 554.00 | 10 632.00 | | 10 554.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 34 446.00 | 34 368.00 | | 34 446.00 |
