| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | | | 100 000.00 | |
BJ TOTAL (I) | | | 440 510.00 | |
BZ Other receivables | | | 50 076.00 | |
CD Marketable securities | | | 500.00 | |
CF Cash and cash equivalents | | | 4 120.00 | |
CJ TOTAL (II) | | | 54 696.00 | |
CO Grand total (0 to V) | | | 495 206.00 | |
CS Evaluated investments - equity method | | | 340 510.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 631.00 | 2 631.00 | | 2 631.00 |
DD Legal reserve (1) | 263.00 | 263.00 | | 263.00 |
DH Retained earnings | 178 672.00 | 156 603.00 | | 178 672.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 43 273.00 | 22 069.00 | | 43 273.00 |
DK Regulated provisions | 9 060.00 | 9 000.00 | | 9 060.00 |
DL TOTAL (I) | 233 899.00 | 190 565.00 | | 233 899.00 |
DU Loans and Debts from Credit Institutions (3) | 90.00 | 90.00 | | 90.00 |
DV Miscellaneous Loans and Financial Debts (4) | 258 695.00 | 188 076.00 | | 258 695.00 |
DX Trade payables and related accounts | 2 022.00 | 2 796.00 | | 2 022.00 |
EA Other liabilities | 500.00 | 500.00 | | 500.00 |
EC TOTAL (IV) | 261 307.00 | 191 462.00 | | 261 307.00 |
EE Grand total (I to V) | 495 206.00 | 382 027.00 | | 495 206.00 |
EG Accrued income and payables due within one year | 261 307.00 | 191 462.00 | | 261 307.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 2 344.00 | |
GF Total Operating Expenses (II) | | | 2 344.00 | |
GG - OPERATING RESULT (I - II) | | | -2 344.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50 076.00 | |
GP Total financial income (V) | | | 50 076.00 | |
GR Interest and similar expenses | | | 4 399.00 | |
GU Total financial expenses (VI) | | | 4 399.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 45 677.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 43 333.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 60.00 | 1 812.00 | | 60.00 |
HH Total exceptional expenses (VIII) | 60.00 | 1 812.00 | | 60.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -60.00 | -1 812.00 | | -60.00 |
HL TOTAL REVENUE (I + III + V + VII) | 50 076.00 | 30 000.00 | | 50 076.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 803.00 | 7 931.00 | | 6 803.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 43 273.00 | 22 069.00 | | 43 273.00 |
| |
| 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 | 340 510.00 | | 100 000.00 | 340 510.00 |
I3 DECREASES Total Financial Fixed Assets | | | 340 510.00 | |
I4 DECREASES Grand Total | | | 440 510.00 | |
IO DECREASES Total including other intangible assets | | | 100 000.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 100 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 340 510.00 | | | 340 510.00 |
| |
| 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 | 2 022.00 | 2 022.00 | | 2 022.00 |
8K Other liabilities (including liabilities related to repo transactions) | 500.00 | 500.00 | | 500.00 |
VC Group and associates | 50 075.00 | 50 075.00 | | 50 075.00 |
VH Loans with a maturity of more than one year at origin | 90.00 | 90.00 | | 90.00 |
VI Group and Associates | 258 695.00 | 258 695.00 | | 258 695.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 50 075.00 | 50 075.00 | | 50 075.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 261 307.00 | 261 307.00 | | 261 307.00 |
