| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 268 334.00 | 2 266 834.00 | 1 500.00 | 2 268 334.00 |
AJ Other Intangible Assets | 354 206.00 | | 354 206.00 | 354 206.00 |
AR Technical installations, industrial equipment and tools | 8 641.00 | 8 641.00 | | 8 641.00 |
AT Other tangible assets | 4 209.00 | 4 209.00 | | 4 209.00 |
BH Other financial assets | 7 036.00 | | 7 036.00 | 7 036.00 |
BJ TOTAL (I) | 2 642 427.00 | 2 279 684.00 | 362 743.00 | 2 642 427.00 |
BX Customers and related accounts | 28 264.00 | | 28 264.00 | 28 264.00 |
BZ Other receivables | 162 475.00 | | 162 475.00 | 162 475.00 |
CD Marketable securities | 9 231.00 | | 9 231.00 | 9 231.00 |
CF Cash and cash equivalents | 107 625.00 | | 107 625.00 | 107 625.00 |
CJ TOTAL (II) | 307 594.00 | | 307 594.00 | 307 594.00 |
CO Grand total (0 to V) | 2 950 021.00 | 2 279 684.00 | 670 337.00 | 2 950 021.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DH Retained earnings | 60 534.00 | 5 152.00 | | 60 534.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 174 462.00 | 55 382.00 | | 174 462.00 |
DJ Investment subsidies | 93 750.00 | | | 93 750.00 |
DL TOTAL (I) | 361 746.00 | 93 534.00 | | 361 746.00 |
DX Trade payables and related accounts | 9 224.00 | 14 895.00 | | 9 224.00 |
DY Tax and social security liabilities | 28 849.00 | 27 379.00 | | 28 849.00 |
EA Other liabilities | 57 518.00 | 32 797.00 | | 57 518.00 |
EB Prepaid income (2) | 213 000.00 | 156 500.00 | | 213 000.00 |
EC TOTAL (IV) | 308 591.00 | 231 571.00 | | 308 591.00 |
EE Grand total (I to V) | 670 337.00 | 325 105.00 | | 670 337.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 10 881.00 | | 10 881.00 | 10 881.00 |
FJ Net sales | 10 881.00 | | 10 881.00 | 10 881.00 |
FN Capitalized production | | | 235 987.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 15 837.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 262 705.00 | |
FW Other purchases and external expenses | | | 51 477.00 | |
FX Taxes, duties, and similar payments | | | 2 765.00 | |
FY Salaries and Wages | | | 95 955.00 | |
FZ Social Security Contributions | | | 53 808.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 909.00 | |
GE Other Expenses | | | 39 946.00 | |
GF Total Operating Expenses (II) | | | 244 861.00 | |
GG - OPERATING RESULT (I - II) | | | 17 844.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 844.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 20.00 | | | 20.00 |
HD Total exceptional income (VII) | 20.00 | | | 20.00 |
HE Exceptional expenses on management operations | 2.00 | 480.00 | | 2.00 |
HF Exceptional expenses on capital transactions | | 7 363.00 | | |
HH Total exceptional expenses (VIII) | 2.00 | 7 843.00 | | 2.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 18.00 | -7 843.00 | | 18.00 |
HK Income tax | -156 600.00 | | | -156 600.00 |
HL TOTAL REVENUE (I + III + V + VII) | 262 725.00 | 152 055.00 | | 262 725.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 88 262.00 | 96 673.00 | | 88 262.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 174 462.00 | 55 382.00 | | 174 462.00 |
| |
| 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 | 2 405 531.00 | | 236 896.00 | 2 405 531.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 036.00 | |
I4 DECREASES Grand Total | | | 2 642 427.00 | |
IO DECREASES Total including other intangible assets | | | 2 622 541.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 12 850.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 386 554.00 | | 235 987.00 | 2 386 554.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 941.00 | | 909.00 | 11 941.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 036.00 | | | 7 036.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 278 775.00 | 909.00 | | 2 278 775.00 |
PE DEPRECIATION Total including other intangible assets | 2 266 834.00 | | | 2 266 834.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 941.00 | 909.00 | | 11 941.00 |
| |
| 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 | 9 224.00 | 9 224.00 | | 9 224.00 |
8D Social Security and Other Social Organizations | 25 701.00 | 25 701.00 | | 25 701.00 |
8K Other liabilities (including liabilities related to repo transactions) | 57 518.00 | 57 518.00 | | 57 518.00 |
8L Deferred income | 213 000.00 | 213 000.00 | | 213 000.00 |
UT Other financial assets | 7 036.00 | 7 036.00 | | 7 036.00 |
UX Other trade receivables | 28 264.00 | 28 264.00 | | 28 264.00 |
VB VAT | 4 334.00 | 4 334.00 | | 4 334.00 |
VM Income taxes | 157 118.00 | 157 118.00 | | 157 118.00 |
VQ Other Taxes, Duties, and Similar Debts | 108.00 | 108.00 | | 108.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 023.00 | 1 023.00 | | 1 023.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 197 775.00 | 197 775.00 | | 197 775.00 |
VW VAT | 3 041.00 | 3 041.00 | | 3 041.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 308 591.00 | 308 591.00 | | 308 591.00 |
