| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 16 086.00 | 16 086.00 | | 16 086.00 |
BJ TOTAL (I) | 968 407.00 | 16 086.00 | 952 321.00 | 968 407.00 |
BZ Other receivables | 680 360.00 | | 680 360.00 | 680 360.00 |
CF Cash and cash equivalents | 286 586.00 | | 286 586.00 | 286 586.00 |
CJ TOTAL (II) | 966 947.00 | | 966 947.00 | 966 947.00 |
CO Grand total (0 to V) | 1 935 355.00 | 16 086.00 | 1 919 269.00 | 1 935 355.00 |
CU Other investments | 952 321.00 | | 952 321.00 | 952 321.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 52 800.00 | | | 52 800.00 |
DD Legal reserve (1) | 5 280.00 | | | 5 280.00 |
DG Other reserves | 497 780.00 | | | 497 780.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 076 931.00 | | | 1 076 931.00 |
DL TOTAL (I) | 1 632 792.00 | | | 1 632 792.00 |
DU Loans and Debts from Credit Institutions (3) | 182.00 | | | 182.00 |
DV Miscellaneous Loans and Financial Debts (4) | 276 667.00 | | | 276 667.00 |
DX Trade payables and related accounts | 9 500.00 | | | 9 500.00 |
DY Tax and social security liabilities | 126.00 | | | 126.00 |
EC TOTAL (IV) | 286 476.00 | | | 286 476.00 |
EE Grand total (I to V) | 1 919 269.00 | | | 1 919 269.00 |
EG Accrued income and payables due within one year | 286 476.00 | | | 286 476.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 182.00 | | | 182.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 9.00 | |
FW Other purchases and external expenses | | | 22 973.00 | |
FX Taxes, duties, and similar payments | | | -100.00 | |
GF Total Operating Expenses (II) | | | 22 873.00 | |
GG - OPERATING RESULT (I - II) | | | -22 864.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 096 515.00 | |
GL Other interest and similar income | | | 210.00 | |
GP Total financial income (V) | | | 1 096 725.00 | |
GR Interest and similar expenses | | | 819.00 | |
GU Total financial expenses (VI) | | | 819.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 095 906.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 073 041.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -3 890.00 | | | -3 890.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 096 734.00 | | | 1 096 734.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 802.00 | | | 19 802.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 076 931.00 | | | 1 076 931.00 |
| |
| 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 | 968 407.00 | | | 968 407.00 |
I3 DECREASES Total Financial Fixed Assets | | | 952 321.00 | |
I4 DECREASES Grand Total | | | 968 407.00 | |
IO DECREASES Total including other intangible assets | | | 16 086.00 | |
KD ACQUISITIONS Total including other intangible assets | 16 086.00 | | | 16 086.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 952 321.00 | | | 952 321.00 |
