| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 2 655 065.00 | 2 629 075.00 | 25 990.00 | 2 655 065.00 |
BJ TOTAL (I) | 2 655 065.00 | 2 629 075.00 | 25 990.00 | 2 655 065.00 |
BZ Other receivables | 8 561 420.00 | | 8 561 420.00 | 8 561 420.00 |
CF Cash and cash equivalents | 1 459.00 | | 1 459.00 | 1 459.00 |
CH Prepaid expenses | 255.00 | | 255.00 | 255.00 |
CJ TOTAL (II) | 8 563 134.00 | | 8 563 134.00 | 8 563 134.00 |
CO Grand total (0 to V) | 11 218 198.00 | 2 629 075.00 | 8 589 123.00 | 11 218 198.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 980.00 | 60 980.00 | | 60 980.00 |
DD Legal reserve (1) | 6 098.00 | 6 098.00 | | 6 098.00 |
DG Other reserves | 338.00 | 338.00 | | 338.00 |
DH Retained earnings | 7 254 768.00 | 7 199 859.00 | | 7 254 768.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 165 598.00 | 54 909.00 | | 165 598.00 |
DL TOTAL (I) | 7 487 782.00 | 7 322 183.00 | | 7 487 782.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 091 948.00 | 1 020 049.00 | | 1 091 948.00 |
DX Trade payables and related accounts | 8 775.00 | 8 775.00 | | 8 775.00 |
EA Other liabilities | 619.00 | 619.00 | | 619.00 |
EC TOTAL (IV) | 1 101 342.00 | 1 029 443.00 | | 1 101 342.00 |
EE Grand total (I to V) | 8 589 123.00 | 8 351 626.00 | | 8 589 123.00 |
EG Accrued income and payables due within one year | 1 101 342.00 | 1 029 443.00 | | 1 101 342.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 197 714.00 | 197 714.00 | |
FJ Net sales | | 197 714.00 | 197 714.00 | |
FQ Other income | | | 20 926.00 | |
FR Total operating income (I) | | | 218 640.00 | |
FW Other purchases and external expenses | | | 57 340.00 | |
FX Taxes, duties, and similar payments | | | 457.00 | |
GE Other Expenses | | | 3 097.00 | |
GF Total Operating Expenses (II) | | | 60 893.00 | |
GG - OPERATING RESULT (I - II) | | | 157 746.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 72 251.00 | |
GP Total financial income (V) | | | 72 251.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 72 251.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 229 997.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A3 TOTAL ASSETS | 20 926.00 | 9 990.00 | | 20 926.00 |
A4 Equity method investments | 3 097.00 | | | 3 097.00 |
HK Income tax | 64 399.00 | 21 353.00 | | 64 399.00 |
HL TOTAL REVENUE (I + III + V + VII) | 290 891.00 | 136 579.00 | | 290 891.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 125 292.00 | 81 670.00 | | 125 292.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 165 598.00 | 54 909.00 | | 165 598.00 |
| |
| 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 | 2 655 065.00 | | | 2 655 065.00 |
I4 DECREASES Grand Total | | | 2 655 065.00 | |
IO DECREASES Total including other intangible assets | | | 2 655 065.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 655 065.00 | | | 2 655 065.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 629 075.00 | | | 2 629 075.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 629 075.00 | | | 2 629 075.00 |
