| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 18 711.00 | 6 352.00 | 12 359.00 | 18 711.00 |
BJ TOTAL (I) | 1 802 451.00 | 6 352.00 | 1 796 099.00 | 1 802 451.00 |
BX Customers and related accounts | 64 456.00 | | 64 456.00 | 64 456.00 |
BZ Other receivables | 308 271.00 | | 308 271.00 | 308 271.00 |
CD Marketable securities | 930 000.00 | | 930 000.00 | 930 000.00 |
CF Cash and cash equivalents | 837 409.00 | | 837 409.00 | 837 409.00 |
CH Prepaid expenses | 40 808.00 | | 40 808.00 | 40 808.00 |
CJ TOTAL (II) | 2 180 945.00 | | 2 180 945.00 | 2 180 945.00 |
CO Grand total (0 to V) | 3 983 396.00 | 6 352.00 | 3 977 043.00 | 3 983 396.00 |
CU Other investments | 1 783 740.00 | | 1 783 740.00 | 1 783 740.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 525 470.00 | 525 470.00 | | 525 470.00 |
DB Share, merger, contribution premiums, etc. | 260 644.00 | 260 644.00 | | 260 644.00 |
DD Legal reserve (1) | 52 547.00 | 37 065.00 | | 52 547.00 |
DG Other reserves | 3 041 431.00 | 313 357.00 | | 3 041 431.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -45 126.00 | 2 905 401.00 | | -45 126.00 |
DL TOTAL (I) | 3 834 966.00 | 4 041 937.00 | | 3 834 966.00 |
DU Loans and Debts from Credit Institutions (3) | 144.00 | 563.00 | | 144.00 |
DV Miscellaneous Loans and Financial Debts (4) | 120 079.00 | 201 307.00 | | 120 079.00 |
DX Trade payables and related accounts | 1 250.00 | 840.00 | | 1 250.00 |
DY Tax and social security liabilities | 20 604.00 | 71 012.00 | | 20 604.00 |
EC TOTAL (IV) | 142 077.00 | 273 721.00 | | 142 077.00 |
EE Grand total (I to V) | 3 977 043.00 | 4 315 658.00 | | 3 977 043.00 |
EG Accrued income and payables due within one year | 142 077.00 | 273 872.00 | | 142 077.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 144.00 | 563.00 | | 144.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FJ Net sales | | | 18 549.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 18 550.00 | |
FW Other purchases and external expenses | | | 58 833.00 | |
FX Taxes, duties, and similar payments | | | 700.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | 38 584.00 | |
GF Total Operating Expenses (II) | | | 101 881.00 | |
GG - OPERATING RESULT (I - II) | | | -83 331.00 | |
GP Total financial income (V) | | | 38 572.00 | |
GU Total financial expenses (VI) | | | 367.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 38 205.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -45 126.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 4 368 706.00 | | |
HH Total exceptional expenses (VIII) | | 1 527 714.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 2 840 992.00 | | |
HK Income tax | | 39 089.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 57 122.00 | 5 058 575.00 | | 57 122.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 102 248.00 | 2 153 173.00 | | 102 248.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -45 126.00 | 2 905 401.00 | | -45 126.00 |
| |
| 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 | 1 266 340.00 | | | 1 266 340.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 783 740.00 | |
I4 DECREASES Grand Total | | | 1 802 451.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 18 711.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 17 190.00 | | | 17 190.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 249 150.00 | | | 1 249 150.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 588.00 | 3 764.00 | | 2 588.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 588.00 | 3 764.00 | | 2 588.00 |
| |
| 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 | 1 250.00 | 1 250.00 | | 1 250.00 |
8K Other liabilities (including liabilities related to repo transactions) | 120 079.00 | 120 079.00 | | 120 079.00 |
VG Loans with a maturity of up to one year at origin | 144.00 | 144.00 | | 144.00 |
VS Prepaid expenses | 40 808.00 | | | 40 808.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 413 536.00 | 413 536.00 | | 413 536.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 142 077.00 | 142 077.00 | | 142 077.00 |
