| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1.00 | | | 1.00 |
AH Goodwill | 1.00 | | | 1.00 |
AJ Other Intangible Assets | 1.00 | | | 1.00 |
AT Other tangible assets | 1.00 | | | 1.00 |
BJ TOTAL (I) | 4 043 844.00 | | 4 043 844.00 | 4 043 844.00 |
BZ Other receivables | 662 956.00 | | 662 956.00 | 662 956.00 |
CF Cash and cash equivalents | 2 013 214.00 | | 2 013 214.00 | 2 013 214.00 |
CH Prepaid expenses | 120.00 | | 120.00 | 120.00 |
CJ TOTAL (II) | 2 676 290.00 | | 2 676 290.00 | 2 676 290.00 |
CO Grand total (0 to V) | 6 720 134.00 | | 6 720 134.00 | 6 720 134.00 |
CS Evaluated investments - equity method | 4 043 844.00 | | 4 043 844.00 | 4 043 844.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 220 130.00 | 1 220 130.00 | | 1 220 130.00 |
DB Share, merger, contribution premiums, etc. | 2 961 965.00 | 2 961 965.00 | | 2 961 965.00 |
DD Legal reserve (1) | 109 976.00 | 67 311.00 | | 109 976.00 |
DH Retained earnings | 1 774 613.00 | 964 043.00 | | 1 774 613.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 646 163.00 | 853 229.00 | | 646 163.00 |
DL TOTAL (I) | 6 712 847.00 | 6 066 684.00 | | 6 712 847.00 |
DU Loans and Debts from Credit Institutions (3) | 41.00 | 41.00 | | 41.00 |
DX Trade payables and related accounts | 7 246.00 | 6 946.00 | | 7 246.00 |
DY Tax and social security liabilities | | 9 439.00 | | |
EC TOTAL (IV) | 7 287.00 | 16 426.00 | | 7 287.00 |
EE Grand total (I to V) | 6 720 134.00 | 6 083 110.00 | | 6 720 134.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 353.00 | |
FX Taxes, duties, and similar payments | | | -38.00 | |
GF Total Operating Expenses (II) | | | 8 315.00 | |
GG - OPERATING RESULT (I - II) | | | -8 315.00 | |
GP Total financial income (V) | | | 661 445.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 661 445.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 653 129.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 50.00 | | | 50.00 |
HH Total exceptional expenses (VIII) | 84.00 | | | 84.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -34.00 | | | -34.00 |
HK Income tax | 6 932.00 | 9 401.00 | | 6 932.00 |
HL TOTAL REVENUE (I + III + V + VII) | 661 495.00 | 871 335.00 | | 661 495.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 331.00 | 18 106.00 | | 15 331.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 646 163.00 | 853 229.00 | | 646 163.00 |
| |
| 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 | 4 043 928.00 | | | 4 043 928.00 |
I3 DECREASES Total Financial Fixed Assets | | 84.00 | 4 043 844.00 | |
I4 DECREASES Grand Total | | 84.00 | 4 043 844.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 043 928.00 | | | 4 043 928.00 |
| |
| 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 | 7 246.00 | 7 246.00 | | 7 246.00 |
VG Loans with a maturity of up to one year at origin | 41.00 | 41.00 | | 41.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 662 956.00 | 662 956.00 | | 662 956.00 |
VS Prepaid expenses | 120.00 | 120.00 | | 120.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 663 076.00 | 663 076.00 | | 663 076.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 287.00 | 7 287.00 | | 7 287.00 |
