| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 449 881.00 | 401 311.00 | 48 570.00 | 449 881.00 |
BD Other fixed assets | 3 711 092.00 | 340 183.00 | 3 370 910.00 | 3 711 092.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 4 161 003.00 | 741 494.00 | 3 419 509.00 | 4 161 003.00 |
BZ Other receivables | 64 614.00 | | 64 614.00 | 64 614.00 |
CF Cash and cash equivalents | 47 036.00 | | 47 036.00 | 47 036.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 111 651.00 | | 111 651.00 | 111 651.00 |
CO Grand total (0 to V) | 4 272 654.00 | 741 494.00 | 3 531 160.00 | 4 272 654.00 |
CP Shares due in less than one year | 30.00 | | | 30.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 418 210.00 | 2 418 210.00 | | 2 418 210.00 |
DD Legal reserve (1) | 128 546.00 | 128 354.00 | | 128 546.00 |
DH Retained earnings | 673 006.00 | 669 358.00 | | 673 006.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 285 091.00 | 3 840.00 | | 285 091.00 |
DL TOTAL (I) | 3 504 852.00 | 3 219 761.00 | | 3 504 852.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 972.00 | 8 756.00 | | 8 972.00 |
DX Trade payables and related accounts | 4 264.00 | 3 831.00 | | 4 264.00 |
DY Tax and social security liabilities | 13 072.00 | 740.00 | | 13 072.00 |
EC TOTAL (IV) | 26 308.00 | 13 327.00 | | 26 308.00 |
EE Grand total (I to V) | 3 531 160.00 | 3 233 088.00 | | 3 531 160.00 |
EG Accrued income and payables due within one year | 26 308.00 | 13 327.00 | | 26 308.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 895.00 | |
FX Taxes, duties, and similar payments | | | 103.00 | |
FZ Social Security Contributions | | | 1 065.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 37 250.00 | |
GF Total Operating Expenses (II) | | | 43 313.00 | |
GG - OPERATING RESULT (I - II) | | | -43 313.00 | |
GK Income from other securities and fixed asset receivables | | | 32 223.00 | |
GL Other interest and similar income | | | 1 212.00 | |
GM Reversals of provisions and transfers of expenses | | | 316 999.00 | |
GP Total financial income (V) | | | 350 434.00 | |
GQ Financial allocations to depreciation and provisions | | | 267.00 | |
GR Interest and similar expenses | | | 8 873.00 | |
GU Total financial expenses (VI) | | | 9 140.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 341 294.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 297 980.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 19.00 | | |
HD Total exceptional income (VII) | | 19.00 | | |
HE Exceptional expenses on management operations | 29.00 | | | 29.00 |
HH Total exceptional expenses (VIII) | 29.00 | | | 29.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -29.00 | 19.00 | | -29.00 |
HK Income tax | 12 861.00 | | | 12 861.00 |
HL TOTAL REVENUE (I + III + V + VII) | 350 434.00 | 77 705.00 | | 350 434.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 65 343.00 | 73 865.00 | | 65 343.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 285 091.00 | 3 840.00 | | 285 091.00 |
| |
| 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 | 4 161 003.00 | | | 4 161 003.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 711 122.00 | |
I4 DECREASES Grand Total | | | 4 161 003.00 | |
IO DECREASES Total including other intangible assets | | | 449 881.00 | |
KD ACQUISITIONS Total including other intangible assets | 449 881.00 | | | 449 881.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 711 122.00 | | | 3 711 122.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 364 061.00 | 37 250.00 | | 364 061.00 |
PE DEPRECIATION Total including other intangible assets | 364 061.00 | 37 250.00 | | 364 061.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 656 914.00 | 267.00 | 316 999.00 | 656 914.00 |
7B Total provisions for depreciation | 656 914.00 | 267.00 | 316 999.00 | 656 914.00 |
7C Grand total | 656 914.00 | 267.00 | 316 999.00 | 656 914.00 |
UG - Financial | | 267.00 | 316 999.00 | |
| |
| 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 | 4 264.00 | 4 264.00 | | 4 264.00 |
8D Social Security and Other Social Organizations | 211.00 | 211.00 | | 211.00 |
8E Income Taxes | 12 861.00 | 12 861.00 | | 12 861.00 |
UT Other financial assets | 30.00 | 30.00 | | 30.00 |
VC Group and associates | 64 614.00 | 64 614.00 | | 64 614.00 |
VI Group and Associates | 8 972.00 | 8 972.00 | | 8 972.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 64 644.00 | 64 644.00 | | 64 644.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 26 308.00 | 26 308.00 | | 26 308.00 |
