| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | | | 836 313.00 | |
BH Other financial assets | | | 3 812 936.00 | |
BJ TOTAL (I) | | | 4 649 250.00 | |
BZ Other receivables | | | 1 168 993.00 | |
CD Marketable securities | | | 460 000.00 | |
CF Cash and cash equivalents | | | 5 774 334.00 | |
CJ TOTAL (II) | | | 7 403 328.00 | |
CO Grand total (0 to V) | | | 12 052 579.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 17 238.00 | 18 526.00 | | 17 238.00 |
DD Legal reserve (1) | 3 071 378.00 | 3 251 840.00 | | 3 071 378.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 159 724.00 | 1 511 009.00 | | 2 159 724.00 |
DL TOTAL (I) | 5 248 341.00 | 4 781 376.00 | | 5 248 341.00 |
DU Loans and Debts from Credit Institutions (3) | 6 765 276.00 | 1 040 234.00 | | 6 765 276.00 |
DX Trade payables and related accounts | 3 500.00 | 600.00 | | 3 500.00 |
DY Tax and social security liabilities | 35 461.00 | 44 097.00 | | 35 461.00 |
EC TOTAL (IV) | 6 804 237.00 | 1 084 931.00 | | 6 804 237.00 |
EE Grand total (I to V) | 12 052 578.00 | 5 866 308.00 | | 12 052 578.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 13 124.00 | |
FX Taxes, duties, and similar payments | | | 2 445.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 15 569.00 | |
GG - OPERATING RESULT (I - II) | | | -15 569.00 | |
GP Total financial income (V) | | | 1 996 545.00 | |
GU Total financial expenses (VI) | | | 19 059.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 977 486.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 961 917.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 200 000.00 | 30 000.00 | | 200 000.00 |
HH Total exceptional expenses (VIII) | | 316 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 200 000.00 | -286 000.00 | | 200 000.00 |
HK Income tax | 2 193.00 | 7 568.00 | | 2 193.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 196 545.00 | 1 884 748.00 | | 2 196 545.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 36 821.00 | 373 739.00 | | 36 821.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 159 724.00 | 1 511 009.00 | | 2 159 724.00 |
| |
| 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 | 6 106 409.00 | | 83 340.00 | 6 106 409.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 349 320.00 | |
I4 DECREASES Grand Total | | | 6 189 749.00 | |
IO DECREASES Total including other intangible assets | | | 840 429.00 | |
KD ACQUISITIONS Total including other intangible assets | 840 429.00 | | | 840 429.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 265 980.00 | | 83 340.00 | 5 265 980.00 |
| |
| 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 | 3 500.00 | 3 500.00 | | 3 500.00 |
UT Other financial assets | 20 000.00 | | 20 000.00 | 20 000.00 |
UX Other trade receivables | 1 168 994.00 | 1 168 994.00 | | 1 168 994.00 |
VH Loans with a maturity of more than one year at origin | 6 765 276.00 | 6 480 096.00 | 285 180.00 | 6 765 276.00 |
VJ Loans taken out during the year | 6 250 000.00 | | | 6 250 000.00 |
VK Loans repaid during the year | 531 474.00 | | | 531 474.00 |
VQ Other Taxes, Duties, and Similar Debts | 35 461.00 | 35 461.00 | | 35 461.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 188 994.00 | 1 168 994.00 | 20 000.00 | 1 188 994.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 804 237.00 | 6 519 057.00 | 285 180.00 | 6 804 237.00 |
