| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 31 375.00 | 23 575.00 | 7 800.00 | 31 375.00 |
AJ Other Intangible Assets | 66 825.00 | 66 825.00 | | 66 825.00 |
AT Other tangible assets | 225 021.00 | 225 021.00 | | 225 021.00 |
BJ TOTAL (I) | 4 911 899.00 | 2 679 099.00 | 2 232 800.00 | 4 911 899.00 |
BX Customers and related accounts | 564.00 | | 564.00 | 564.00 |
BZ Other receivables | 803 507.00 | | 803 507.00 | 803 507.00 |
CF Cash and cash equivalents | 29 425.00 | | 29 425.00 | 29 425.00 |
CJ TOTAL (II) | 833 496.00 | | 833 496.00 | 833 496.00 |
CO Grand total (0 to V) | 5 745 394.00 | 2 679 099.00 | 3 066 296.00 | 5 745 394.00 |
CU Other investments | 4 588 678.00 | 2 363 678.00 | 2 225 000.00 | 4 588 678.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 448 103.00 | 448 103.00 | | 448 103.00 |
DB Share, merger, contribution premiums, etc. | 603 863.00 | 603 863.00 | | 603 863.00 |
DD Legal reserve (1) | 44 811.00 | 44 811.00 | | 44 811.00 |
DG Other reserves | 68 166.00 | 149 487.00 | | 68 166.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 378 852.00 | 318 679.00 | | 378 852.00 |
DL TOTAL (I) | 1 543 795.00 | 1 564 943.00 | | 1 543 795.00 |
DU Loans and Debts from Credit Institutions (3) | 46.00 | 42.00 | | 46.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 505 398.00 | 1 413 184.00 | | 1 505 398.00 |
DX Trade payables and related accounts | 16 272.00 | 11 592.00 | | 16 272.00 |
DY Tax and social security liabilities | 786.00 | 10 714.00 | | 786.00 |
EC TOTAL (IV) | 1 522 501.00 | 1 435 532.00 | | 1 522 501.00 |
EE Grand total (I to V) | 3 066 296.00 | 3 000 475.00 | | 3 066 296.00 |
EG Accrued income and payables due within one year | 1 522 501.00 | 1 435 532.00 | | 1 522 501.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 46.00 | 42.00 | | 46.00 |
EI Including equity loans | 1 505 398.00 | | | 1 505 398.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 54 337.00 | |
FQ Other income | | | 898.00 | |
FR Total operating income (I) | | | 55 235.00 | |
FW Other purchases and external expenses | | | 16 849.00 | |
FX Taxes, duties, and similar payments | | | 786.00 | |
GE Other Expenses | | | 54 808.00 | |
GF Total Operating Expenses (II) | | | 72 443.00 | |
GG - OPERATING RESULT (I - II) | | | -17 209.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 409 027.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 409 027.00 | |
GR Interest and similar expenses | | | 12 966.00 | |
GU Total financial expenses (VI) | | | 12 966.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 396 061.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 378 852.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1 302.00 | | |
HD Total exceptional income (VII) | | 1 302.00 | | |
HF Exceptional expenses on capital transactions | | 63 173.00 | | |
HH Total exceptional expenses (VIII) | | 63 173.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -61 871.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 464 262.00 | 410 559.00 | | 464 262.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 85 410.00 | 91 880.00 | | 85 410.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 378 852.00 | 318 679.00 | | 378 852.00 |
| |
| 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 | 4 911 899.00 | | | 4 911 899.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 588 678.00 | |
I4 DECREASES Grand Total | | | 4 911 899.00 | |
IO DECREASES Total including other intangible assets | | | 98 200.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 225 021.00 | |
KD ACQUISITIONS Total including other intangible assets | 98 200.00 | | | 98 200.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 225 021.00 | | | 225 021.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 588 678.00 | | | 4 588 678.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 315 421.00 | | | 315 421.00 |
PE DEPRECIATION Total including other intangible assets | 90 400.00 | | | 90 400.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 225 021.00 | | | 225 021.00 |
