| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 304 286.00 | 49 627.00 | 254 659.00 | 304 286.00 |
BD Other fixed assets | 350 175.00 | 18 492.00 | 331 683.00 | 350 175.00 |
BJ TOTAL (I) | 918 336.00 | 68 119.00 | 850 217.00 | 918 336.00 |
BZ Other receivables | 19 470.00 | | 19 470.00 | 19 470.00 |
CD Marketable securities | 49 310.00 | | 49 310.00 | 49 310.00 |
CF Cash and cash equivalents | 34 725.00 | | 34 725.00 | 34 725.00 |
CJ TOTAL (II) | 103 505.00 | | 103 505.00 | 103 505.00 |
CO Grand total (0 to V) | 1 021 841.00 | 68 119.00 | 953 722.00 | 1 021 841.00 |
CU Other investments | 263 875.00 | | 263 875.00 | 263 875.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 533 508.00 | 533 508.00 | | 533 508.00 |
DH Retained earnings | -33 342.00 | -14 941.00 | | -33 342.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 117 593.00 | -18 401.00 | | 117 593.00 |
DL TOTAL (I) | 626 143.00 | 508 550.00 | | 626 143.00 |
DU Loans and Debts from Credit Institutions (3) | 324 403.00 | 345 317.00 | | 324 403.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 093.00 | 85 006.00 | | 1 093.00 |
DX Trade payables and related accounts | 864.00 | 3 968.00 | | 864.00 |
DY Tax and social security liabilities | 1 219.00 | 1 223.00 | | 1 219.00 |
EC TOTAL (IV) | 327 579.00 | 435 515.00 | | 327 579.00 |
EE Grand total (I to V) | 953 722.00 | 944 065.00 | | 953 722.00 |
EG Accrued income and payables due within one year | 24 731.00 | 111 494.00 | | 24 731.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 811.00 | |
FX Taxes, duties, and similar payments | | | 64.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 16 918.00 | |
GF Total Operating Expenses (II) | | | 19 793.00 | |
GG - OPERATING RESULT (I - II) | | | -19 793.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 619.00 | |
GK Income from other securities and fixed asset receivables | | | 39 344.00 | |
GM Reversals of provisions and transfers of expenses | | | 4 760.00 | |
GP Total financial income (V) | | | 144 723.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 6 408.00 | |
GU Total financial expenses (VI) | | | 6 408.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 138 315.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 118 522.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 290.00 | | | 290.00 |
HD Total exceptional income (VII) | 290.00 | | | 290.00 |
HE Exceptional expenses on management operations | | 877.00 | | |
HH Total exceptional expenses (VIII) | | 877.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 290.00 | -877.00 | | 290.00 |
HK Income tax | 1 219.00 | | | 1 219.00 |
HL TOTAL REVENUE (I + III + V + VII) | 145 013.00 | 34 544.00 | | 145 013.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 27 421.00 | 52 945.00 | | 27 421.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 117 593.00 | -18 401.00 | | 117 593.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 23 252.00 | | 4 760.00 | 23 252.00 |
7B Total provisions for depreciation | 23 252.00 | | 4 760.00 | 23 252.00 |
7C Grand total | 23 252.00 | | 4 760.00 | 23 252.00 |
UG - Financial | | | 4 760.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 864.00 | 864.00 | | 864.00 |
8E Income Taxes | 1 219.00 | 1 219.00 | | 1 219.00 |
VC Group and associates | 19 470.00 | 19 470.00 | | 19 470.00 |
VG Loans with a maturity of up to one year at origin | 324 032.00 | 21 184.00 | 88 261.00 | 324 032.00 |
VH Loans with a maturity of more than one year at origin | 371.00 | 371.00 | | 371.00 |
VI Group and Associates | 1 093.00 | 1 093.00 | | 1 093.00 |
VK Loans repaid during the year | 20 826.00 | | | 20 826.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 470.00 | 19 470.00 | | 19 470.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 327 579.00 | 24 731.00 | 88 261.00 | 327 579.00 |
