| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 17 945.00 | 17 460.00 | 485.00 | 17 945.00 |
AT Other tangible assets | 53 124.00 | 41 925.00 | 11 198.00 | 53 124.00 |
BB Receivables related to investments | 186 948.00 | | 186 948.00 | 186 948.00 |
BJ TOTAL (I) | 1 659 495.00 | 59 385.00 | 1 600 109.00 | 1 659 495.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 1 078.00 | | 1 078.00 | 1 078.00 |
CF Cash and cash equivalents | 16 373.00 | | 16 373.00 | 16 373.00 |
CH Prepaid expenses | 214.00 | | 214.00 | 214.00 |
CJ TOTAL (II) | 17 666.00 | | 17 666.00 | 17 666.00 |
CO Grand total (0 to V) | 1 677 161.00 | 59 385.00 | 1 617 776.00 | 1 677 161.00 |
CU Other investments | 1 401 478.00 | | 1 401 478.00 | 1 401 478.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 606 013.00 | 601 278.00 | | 606 013.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 093.00 | 4 735.00 | | 32 093.00 |
DL TOTAL (I) | 646 907.00 | 614 813.00 | | 646 907.00 |
DU Loans and Debts from Credit Institutions (3) | 876.00 | 10 400.00 | | 876.00 |
DV Miscellaneous Loans and Financial Debts (4) | 928 070.00 | 945 306.00 | | 928 070.00 |
DX Trade payables and related accounts | 32 089.00 | 32 184.00 | | 32 089.00 |
DY Tax and social security liabilities | 9 832.00 | 5 437.00 | | 9 832.00 |
EA Other liabilities | | 6 000.00 | | |
EC TOTAL (IV) | 970 868.00 | 999 329.00 | | 970 868.00 |
EE Grand total (I to V) | 1 617 776.00 | 1 614 143.00 | | 1 617 776.00 |
EG Accrued income and payables due within one year | 42 797.00 | 54 022.00 | | 42 797.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 22.00 | | |
EI Including equity loans | 928 070.00 | | | 928 070.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 100 000.00 | | 100 000.00 | 100 000.00 |
FJ Net sales | 100 000.00 | | 100 000.00 | 100 000.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 233.00 | |
FQ Other income | | | 15.00 | |
FR Total operating income (I) | | | 100 248.00 | |
FW Other purchases and external expenses | | | 19 347.00 | |
FX Taxes, duties, and similar payments | | | 2 137.00 | |
FY Salaries and Wages | | | 23 467.00 | |
FZ Social Security Contributions | | | 10 096.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 184.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 60 232.00 | |
GG - OPERATING RESULT (I - II) | | | 40 016.00 | |
GR Interest and similar expenses | | | 2 482.00 | |
GU Total financial expenses (VI) | | | 2 482.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 482.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 37 533.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 440.00 | | | 5 440.00 |
HL TOTAL REVENUE (I + III + V + VII) | 100 248.00 | 86 445.00 | | 100 248.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 68 155.00 | 81 709.00 | | 68 155.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 093.00 | 4 735.00 | | 32 093.00 |
