| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 19 648.00 | 19 648.00 | | 19 648.00 |
AT Other tangible assets | 30 612.00 | 30 612.00 | | 30 612.00 |
BJ TOTAL (I) | 2 404 771.00 | 50 260.00 | 2 354 511.00 | 2 404 771.00 |
BZ Other receivables | 55 275.00 | | 55 275.00 | 55 275.00 |
CD Marketable securities | 31 687.00 | | 31 687.00 | 31 687.00 |
CF Cash and cash equivalents | 1 305 602.00 | | 1 305 602.00 | 1 305 602.00 |
CJ TOTAL (II) | 1 392 564.00 | | 1 392 564.00 | 1 392 564.00 |
CO Grand total (0 to V) | 3 797 335.00 | 50 260.00 | 3 747 075.00 | 3 797 335.00 |
CU Other investments | 2 354 511.00 | | 2 354 511.00 | 2 354 511.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 040 864.00 | 1 040 864.00 | | 1 040 864.00 |
DD Legal reserve (1) | 104 086.00 | 104 086.00 | | 104 086.00 |
DG Other reserves | 2 407 228.00 | 2 404 498.00 | | 2 407 228.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 30 047.00 | 2 730.00 | | 30 047.00 |
DL TOTAL (I) | 3 582 225.00 | 3 552 178.00 | | 3 582 225.00 |
DV Miscellaneous Loans and Financial Debts (4) | 115 119.00 | | | 115 119.00 |
DX Trade payables and related accounts | 4 174.00 | 7 064.00 | | 4 174.00 |
DY Tax and social security liabilities | 45 557.00 | 59 243.00 | | 45 557.00 |
EC TOTAL (IV) | 164 850.00 | 66 307.00 | | 164 850.00 |
EE Grand total (I to V) | 3 747 075.00 | 3 618 485.00 | | 3 747 075.00 |
EG Accrued income and payables due within one year | 164 850.00 | 66 307.00 | | 164 850.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 150 000.00 | | 150 000.00 | 150 000.00 |
FJ Net sales | 150 000.00 | | 150 000.00 | 150 000.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 150 003.00 | |
FW Other purchases and external expenses | | | 5 942.00 | |
FX Taxes, duties, and similar payments | | | 7 543.00 | |
FY Salaries and Wages | | | 84 248.00 | |
FZ Social Security Contributions | | | 38 029.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 135 763.00 | |
GG - OPERATING RESULT (I - II) | | | 14 241.00 | |
GH Attributed profit or transferred loss (III) | | | 21 590.00 | |
GK Income from other securities and fixed asset receivables | | | 732.00 | |
GL Other interest and similar income | | | 51.00 | |
GP Total financial income (V) | | | 1 783.00 | |
GR Interest and similar expenses | | | 219.00 | |
GU Total financial expenses (VI) | | | 219.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 564.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 37 394.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 7 347.00 | 5 993.00 | | 7 347.00 |
HL TOTAL REVENUE (I + III + V + VII) | 173 376.00 | 153 338.00 | | 173 376.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 143 329.00 | 150 609.00 | | 143 329.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 30 047.00 | 2 730.00 | | 30 047.00 |
| |
| 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 | 2 289 871.00 | | 114 900.00 | 2 289 871.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 354 511.00 | |
I4 DECREASES Grand Total | | | 2 404 771.00 | |
IO DECREASES Total including other intangible assets | | | 19 648.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 30 612.00 | |
KD ACQUISITIONS Total including other intangible assets | 19 648.00 | | | 19 648.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 30 612.00 | | | 30 612.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 239 611.00 | | 114 900.00 | 2 239 611.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 50 260.00 | | | 50 260.00 |
PE DEPRECIATION Total including other intangible assets | 19 648.00 | | | 19 648.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 30 612.00 | | | 30 612.00 |
