| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 16 332 953.00 | 12 391 566.00 | 3 941 387.00 | 16 332 953.00 |
BB Receivables related to investments | 3 350 150.00 | | 3 350 150.00 | 3 350 150.00 |
BJ TOTAL (I) | 27 231 067.00 | 12 391 566.00 | 14 839 500.00 | 27 231 067.00 |
BN Goods in progress | 2.00 | | | 2.00 |
BV Advances and down payments on orders | 23.00 | | 23.00 | 23.00 |
BZ Other receivables | 285 180.00 | | 285 180.00 | 285 180.00 |
CF Cash and cash equivalents | 51 600.00 | | 51 600.00 | 51 600.00 |
CJ TOTAL (II) | 336 803.00 | | 336 803.00 | 336 803.00 |
CO Grand total (0 to V) | 27 567 870.00 | 12 391 566.00 | 15 176 303.00 | 27 567 870.00 |
CU Other investments | 7 547 964.00 | | 7 547 964.00 | 7 547 964.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 054 000.00 | | | 15 054 000.00 |
DD Legal reserve (1) | 6 139.00 | | | 6 139.00 |
DH Retained earnings | 77 757.00 | | | 77 757.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 31 053.00 | | | 31 053.00 |
DL TOTAL (I) | 15 168 949.00 | | | 15 168 949.00 |
DX Trade payables and related accounts | 7 355.00 | | | 7 355.00 |
EC TOTAL (IV) | 7 355.00 | | | 7 355.00 |
EE Grand total (I to V) | 15 176 303.00 | | | 15 176 303.00 |
EG Accrued income and payables due within one year | 7 355.00 | | | 7 355.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 971.00 | |
GF Total Operating Expenses (II) | | | 7 971.00 | |
GG - OPERATING RESULT (I - II) | | | -7 970.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50 739.00 | |
GP Total financial income (V) | | | 50 739.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 50 739.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 42 769.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 360.00 | | | 360.00 |
HD Total exceptional income (VII) | 360.00 | | | 360.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 360.00 | | | 360.00 |
HK Income tax | 12 076.00 | | | 12 076.00 |
HL TOTAL REVENUE (I + III + V + VII) | 51 099.00 | | | 51 099.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 047.00 | | | 20 047.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 31 053.00 | | | 31 053.00 |
| |
| 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 | 27 184 160.00 | | 46 906.00 | 27 184 160.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 898 113.00 | |
I4 DECREASES Grand Total | | | 27 231 067.00 | |
IO DECREASES Total including other intangible assets | | | 16 332 953.00 | |
KD ACQUISITIONS Total including other intangible assets | 16 332 953.00 | | | 16 332 953.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 851 207.00 | | 46 906.00 | 10 851 207.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6A on fixed assets – intangible | 12 391 566.00 | | | 12 391 566.00 |
7B Total provisions for depreciation | 12 391 566.00 | | | 12 391 566.00 |
7C Grand total | 12 391 566.00 | | | 12 391 566.00 |
| |
| 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 | 7 355.00 | 7 355.00 | | 7 355.00 |
UL Receivables related to investments | 3 350 150.00 | | 3 350 150.00 | 3 350 150.00 |
VC Group and associates | 285 180.00 | 285 180.00 | | 285 180.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 635 329.00 | 285 180.00 | 3 350 150.00 | 3 635 329.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 355.00 | 7 355.00 | | 7 355.00 |
