| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 3 457 770.00 | 1 907 244.00 | 1 550 526.00 | 3 457 770.00 |
AT Other tangible assets | 39 864.00 | 38 730.00 | 1 134.00 | 39 864.00 |
BD Other fixed assets | 210 000.00 | | 210 000.00 | 210 000.00 |
BJ TOTAL (I) | 6 009 791.00 | 1 945 974.00 | 4 063 817.00 | 6 009 791.00 |
BX Customers and related accounts | 114 226.00 | | 114 226.00 | 114 226.00 |
BZ Other receivables | 1 877 251.00 | | 1 877 251.00 | 1 877 251.00 |
CF Cash and cash equivalents | 461 792.00 | | 461 792.00 | 461 792.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 2 453 269.00 | | 2 453 269.00 | 2 453 269.00 |
CO Grand total (0 to V) | 8 463 060.00 | 1 945 974.00 | 6 517 086.00 | 8 463 060.00 |
CU Other investments | 2 302 157.00 | | 2 302 157.00 | 2 302 157.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 456 600.00 | 3 456 600.00 | | 3 456 600.00 |
DB Share, merger, contribution premiums, etc. | 99 400.00 | 99 400.00 | | 99 400.00 |
DD Legal reserve (1) | 345 660.00 | 345 660.00 | | 345 660.00 |
DG Other reserves | 1 905 000.00 | 1 599 000.00 | | 1 905 000.00 |
DH Retained earnings | 5 597.00 | 5 148.00 | | 5 597.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 185 412.00 | 306 449.00 | | 185 412.00 |
DL TOTAL (I) | 5 997 669.00 | 5 812 257.00 | | 5 997 669.00 |
DV Miscellaneous Loans and Financial Debts (4) | 499 579.00 | 696 205.00 | | 499 579.00 |
DX Trade payables and related accounts | 17 772.00 | 28 152.00 | | 17 772.00 |
DY Tax and social security liabilities | 2 066.00 | | | 2 066.00 |
EC TOTAL (IV) | 519 417.00 | 724 356.00 | | 519 417.00 |
EE Grand total (I to V) | 6 517 086.00 | 6 536 613.00 | | 6 517 086.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 34 668.00 | | 34 668.00 | 34 668.00 |
FJ Net sales | 34 668.00 | | 34 668.00 | 34 668.00 |
FR Total operating income (I) | | | 34 668.00 | |
FW Other purchases and external expenses | | | 18 307.00 | |
FX Taxes, duties, and similar payments | | | 1 426.00 | |
FZ Social Security Contributions | | | 5 745.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 215 598.00 | |
GF Total Operating Expenses (II) | | | 241 077.00 | |
GG - OPERATING RESULT (I - II) | | | -206 409.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 356 950.00 | |
GK Income from other securities and fixed asset receivables | | | 36 787.00 | |
GL Other interest and similar income | | | 3.00 | |
GP Total financial income (V) | | | 393 740.00 | |
GR Interest and similar expenses | | | 1 919.00 | |
GU Total financial expenses (VI) | | | 1 919.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 391 821.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 185 412.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 1 360 000.00 | | |
HD Total exceptional income (VII) | | 1 360 000.00 | | |
HF Exceptional expenses on capital transactions | | 1 096 907.00 | | |
HH Total exceptional expenses (VIII) | | 1 096 907.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 263 093.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 428 408.00 | 1 653 398.00 | | 428 408.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 242 996.00 | 1 346 949.00 | | 242 996.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 185 412.00 | 306 449.00 | | 185 412.00 |
