| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 64 533.00 | | 64 533.00 | 64 533.00 |
BJ TOTAL (I) | 69 533.00 | | 69 533.00 | 69 533.00 |
CD Marketable securities | 161 546.00 | 40 598.00 | 120 948.00 | 161 546.00 |
CF Cash and cash equivalents | 177 043.00 | | 177 043.00 | 177 043.00 |
CJ TOTAL (II) | 338 589.00 | 40 598.00 | 297 991.00 | 338 589.00 |
CO Grand total (0 to V) | 408 122.00 | 40 598.00 | 367 524.00 | 408 122.00 |
CP Shares due in less than one year | 64 533.00 | | | 64 533.00 |
CU Other investments | 5 000.00 | | 5 000.00 | 5 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 76 225.00 | 76 225.00 | | 76 225.00 |
DD Legal reserve (1) | 7 622.00 | 7 622.00 | | 7 622.00 |
DG Other reserves | 108 572.00 | 125 139.00 | | 108 572.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -27 413.00 | -16 567.00 | | -27 413.00 |
DL TOTAL (I) | 165 006.00 | 192 419.00 | | 165 006.00 |
DU Loans and Debts from Credit Institutions (3) | 76.00 | 150 683.00 | | 76.00 |
DV Miscellaneous Loans and Financial Debts (4) | 200 423.00 | 200 423.00 | | 200 423.00 |
DX Trade payables and related accounts | 2 019.00 | 2 049.00 | | 2 019.00 |
EC TOTAL (IV) | 202 518.00 | 353 156.00 | | 202 518.00 |
EE Grand total (I to V) | 367 524.00 | 545 575.00 | | 367 524.00 |
EG Accrued income and payables due within one year | 202 518.00 | 203 156.00 | | 202 518.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 76.00 | | | 76.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 12.00 | |
FR Total operating income (I) | | | 12.00 | |
FW Other purchases and external expenses | | | 8 644.00 | |
FX Taxes, duties, and similar payments | | | 206.00 | |
FZ Social Security Contributions | | | 642.00 | |
GF Total Operating Expenses (II) | | | 9 492.00 | |
GG - OPERATING RESULT (I - II) | | | -9 480.00 | |
GK Income from other securities and fixed asset receivables | | | 6 174.00 | |
GL Other interest and similar income | | | 3 393.00 | |
GM Reversals of provisions and transfers of expenses | | | 27 796.00 | |
GO Net income from sales of marketable securities | | | 40 437.00 | |
GP Total financial income (V) | | | 77 800.00 | |
GQ Financial allocations to depreciation and provisions | | | 40 598.00 | |
GR Interest and similar expenses | | | 3 920.00 | |
GT Net expenses on sales of marketable securities | | | 51 214.00 | |
GU Total financial expenses (VI) | | | 95 733.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -17 933.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -27 413.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 642.00 | 476.00 | | 642.00 |
HL TOTAL REVENUE (I + III + V + VII) | 77 812.00 | 55 657.00 | | 77 812.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 105 225.00 | 72 223.00 | | 105 225.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -27 413.00 | -16 567.00 | | -27 413.00 |
| |
| 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 | 171 886.00 | | 6 174.00 | 171 886.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 108 527.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 108 527.00 | 69 533.00 | |
I4 DECREASES Grand Total | | 108 527.00 | 69 533.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 171 886.00 | | 6 174.00 | 171 886.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 27 796.00 | 40 598.00 | 27 796.00 | 27 796.00 |
7B Total provisions for depreciation | 27 796.00 | 40 598.00 | 27 796.00 | 27 796.00 |
7C Grand total | 27 796.00 | 40 598.00 | 27 796.00 | 27 796.00 |
UG - Financial | | 40 598.00 | 27 796.00 | |
| |
| 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 | 2 019.00 | 2 019.00 | | 2 019.00 |
UP Loans | 64 533.00 | 64 533.00 | | 64 533.00 |
VG Loans with a maturity of up to one year at origin | 76.00 | 76.00 | | 76.00 |
VI Group and Associates | 200 423.00 | 200 423.00 | | 200 423.00 |
VK Loans repaid during the year | 150 000.00 | | | 150 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 64 533.00 | 64 533.00 | | 64 533.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 202 518.00 | 202 518.00 | | 202 518.00 |
