| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 5 102.00 | 5 102.00 | | 5 102.00 |
BF Loans | 2 896.00 | 2 896.00 | | 2 896.00 |
BH Other financial assets | 126.00 | | 126.00 | 126.00 |
BJ TOTAL (I) | 8 124.00 | 7 998.00 | 126.00 | 8 124.00 |
CD Marketable securities | 171 059.00 | 8 577.00 | 162 482.00 | 171 059.00 |
CF Cash and cash equivalents | 65 690.00 | | 65 690.00 | 65 690.00 |
CJ TOTAL (II) | 236 749.00 | 8 577.00 | 228 172.00 | 236 749.00 |
CO Grand total (0 to V) | 244 873.00 | 16 575.00 | 228 297.00 | 244 873.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 310.00 | 50 310.00 | | 50 310.00 |
DB Share, merger, contribution premiums, etc. | 98 122.00 | 98 122.00 | | 98 122.00 |
DD Legal reserve (1) | 5 031.00 | 5 031.00 | | 5 031.00 |
DE Statutory or contractual reserves | 21 667.00 | 21 667.00 | | 21 667.00 |
DF Regulated reserves (1) | 701.00 | 701.00 | | 701.00 |
DH Retained earnings | 33 638.00 | 47 953.00 | | 33 638.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 868.00 | -14 314.00 | | 10 868.00 |
DL TOTAL (I) | 220 337.00 | 209 470.00 | | 220 337.00 |
DX Trade payables and related accounts | 7 960.00 | 4 710.00 | | 7 960.00 |
EC TOTAL (IV) | 7 960.00 | 4 710.00 | | 7 960.00 |
EE Grand total (I to V) | 228 297.00 | 214 180.00 | | 228 297.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FS Purchases of goods (including customs duties) | | | 1 066.00 | |
FW Other purchases and external expenses | | | 14 109.00 | |
FX Taxes, duties, and similar payments | | | 80.00 | |
GF Total Operating Expenses (II) | | | 15 255.00 | |
GG - OPERATING RESULT (I - II) | | | -15 255.00 | |
GK Income from other securities and fixed asset receivables | | | 6 610.00 | |
GM Reversals of provisions and transfers of expenses | | | 30 667.00 | |
GO Net income from sales of marketable securities | | | 5 057.00 | |
GP Total financial income (V) | | | 42 333.00 | |
GQ Financial allocations to depreciation and provisions | | | 8 577.00 | |
GT Net expenses on sales of marketable securities | | | 7 633.00 | |
GU Total financial expenses (VI) | | | 16 210.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 26 123.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 868.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 42 333.00 | 37 753.00 | | 42 333.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 31 465.00 | 52 067.00 | | 31 465.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 868.00 | -14 314.00 | | 10 868.00 |
| |
| 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 | 5 102.00 | | | 5 102.00 |
I4 DECREASES Grand Total | | | 5 102.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 102.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 102.00 | | | 5 102.00 |
