| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 14 735.00 | 11 739.00 | 2 996.00 | 14 735.00 |
BJ TOTAL (I) | 600 935.00 | 11 739.00 | 589 196.00 | 600 935.00 |
BZ Other receivables | 60 876.00 | | 60 876.00 | 60 876.00 |
CF Cash and cash equivalents | 149 057.00 | | 149 057.00 | 149 057.00 |
CJ TOTAL (II) | 209 933.00 | | 209 933.00 | 209 933.00 |
CO Grand total (0 to V) | 810 868.00 | 11 739.00 | 799 128.00 | 810 868.00 |
CU Other investments | 586 200.00 | | 586 200.00 | 586 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 380 000.00 | 380 000.00 | | 380 000.00 |
DB Share, merger, contribution premiums, etc. | 90 060.00 | 90 060.00 | | 90 060.00 |
DD Legal reserve (1) | 13 183.00 | 10 696.00 | | 13 183.00 |
DG Other reserves | 3 994.00 | 6 731.00 | | 3 994.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 184 856.00 | 49 751.00 | | 184 856.00 |
DK Regulated provisions | 3 710.00 | 2 870.00 | | 3 710.00 |
DL TOTAL (I) | 675 804.00 | 540 108.00 | | 675 804.00 |
DU Loans and Debts from Credit Institutions (3) | 113 707.00 | 151 083.00 | | 113 707.00 |
DY Tax and social security liabilities | 98.00 | 67 779.00 | | 98.00 |
EA Other liabilities | 9 520.00 | 28 560.00 | | 9 520.00 |
EC TOTAL (IV) | 123 325.00 | 247 422.00 | | 123 325.00 |
EE Grand total (I to V) | 799 128.00 | 787 530.00 | | 799 128.00 |
EG Accrued income and payables due within one year | 47 256.00 | 133 716.00 | | 47 256.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 538.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 947.00 | |
GF Total Operating Expenses (II) | | | 8 485.00 | |
GG - OPERATING RESULT (I - II) | | | -8 485.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 194 000.00 | |
GP Total financial income (V) | | | 194 000.00 | |
GR Interest and similar expenses | | | 2 621.00 | |
GU Total financial expenses (VI) | | | 2 621.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 191 379.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 182 894.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 840.00 | 840.00 | | 840.00 |
HH Total exceptional expenses (VIII) | 840.00 | 840.00 | | 840.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -840.00 | -840.00 | | -840.00 |
HK Income tax | -2 802.00 | -3 059.00 | | -2 802.00 |
HL TOTAL REVENUE (I + III + V + VII) | 194 000.00 | 58 200.00 | | 194 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 144.00 | 8 449.00 | | 9 144.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 184 856.00 | 49 751.00 | | 184 856.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 792.00 | 2 947.00 | | 8 792.00 |
PE DEPRECIATION Total including other intangible assets | 8 792.00 | 2 947.00 | | 8 792.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 2 870.00 | 840.00 | | 2 870.00 |
7C Grand total | 2 870.00 | 840.00 | | 2 870.00 |
UJ - Exceptional | | 840.00 | | |
