| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 38 921.00 | 32 434.00 | 6 486.00 | 38 921.00 |
BJ TOTAL (I) | 103 533.00 | 32 434.00 | 71 098.00 | 103 533.00 |
BZ Other receivables | 89 971.00 | | 89 971.00 | 89 971.00 |
CF Cash and cash equivalents | 37 788.00 | | 37 788.00 | 37 788.00 |
CJ TOTAL (II) | 89 971.00 | | 89 971.00 | 89 971.00 |
CO Grand total (0 to V) | 193 504.00 | 32 434.00 | 161 070.00 | 193 504.00 |
CU Other investments | 64 612.00 | | 64 612.00 | 64 612.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 700.00 | 7 700.00 | | 7 700.00 |
DD Legal reserve (1) | 770.00 | 770.00 | | 770.00 |
DH Retained earnings | 47 172.00 | 37 314.00 | | 47 172.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 50 999.00 | 9 858.00 | | 50 999.00 |
DK Regulated provisions | 9.00 | 9.00 | | 9.00 |
DL TOTAL (I) | 106 651.00 | 55 651.00 | | 106 651.00 |
DU Loans and Debts from Credit Institutions (3) | 38 297.00 | 67 656.00 | | 38 297.00 |
DX Trade payables and related accounts | 3 574.00 | 1 728.00 | | 3 574.00 |
DY Tax and social security liabilities | 12 547.00 | 2 318.00 | | 12 547.00 |
EA Other liabilities | | 17 482.00 | | |
EC TOTAL (IV) | 54 418.00 | 89 185.00 | | 54 418.00 |
EE Grand total (I to V) | 161 070.00 | 144 837.00 | | 161 070.00 |
EG Accrued income and payables due within one year | 54 418.00 | 89 185.00 | | 54 418.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 299.00 | 564.00 | | 299.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 517.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 243.00 | |
GF Total Operating Expenses (II) | | | 5 760.00 | |
GG - OPERATING RESULT (I - II) | | | -5 760.00 | |
GL Other interest and similar income | | | 92 332.00 | |
GP Total financial income (V) | | | 92 332.00 | |
GR Interest and similar expenses | | | 3 452.00 | |
GU Total financial expenses (VI) | | | 3 452.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 88 879.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 83 118.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 32 119.00 | 19 572.00 | | 32 119.00 |
HL TOTAL REVENUE (I + III + V + VII) | 92 332.00 | 39 926.00 | | 92 332.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 41 332.00 | 30 067.00 | | 41 332.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 50 999.00 | 9 858.00 | | 50 999.00 |
| |
| 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 | 103 533.00 | | | 103 533.00 |
I3 DECREASES Total Financial Fixed Assets | | | 64 612.00 | |
I4 DECREASES Grand Total | | | 103 533.00 | |
IO DECREASES Total including other intangible assets | | | 38 921.00 | |
KD ACQUISITIONS Total including other intangible assets | 38 921.00 | | | 38 921.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 64 612.00 | | | 64 612.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 29 190.00 | 3 243.00 | | 29 190.00 |
PE DEPRECIATION Total including other intangible assets | 29 190.00 | 3 243.00 | | 29 190.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 9.00 | | | 9.00 |
7C Grand total | 9.00 | | | 9.00 |
| |
| 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 | 3 574.00 | 3 574.00 | | 3 574.00 |
8E Income Taxes | 12 547.00 | 12 547.00 | | 12 547.00 |
8K Other liabilities (including liabilities related to repo transactions) | 20 482.00 | 20 482.00 | | 20 482.00 |
VG Loans with a maturity of up to one year at origin | 299.00 | 299.00 | | 299.00 |
VH Loans with a maturity of more than one year at origin | 37 997.00 | 37 997.00 | | 37 997.00 |
VK Loans repaid during the year | 7 748.00 | | | 7 748.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 89 971.00 | 89 971.00 | | 89 971.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 89 971.00 | 89 971.00 | | 89 971.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 54 418.00 | 54 418.00 | | 54 418.00 |
