| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 454 923.00 | | 454 923.00 | 454 923.00 |
BJ TOTAL (I) | 1 887 282.00 | | 1 887 282.00 | 1 887 282.00 |
BX Customers and related accounts | 20 400.00 | | 20 400.00 | 20 400.00 |
BZ Other receivables | 860.00 | | 860.00 | 860.00 |
CF Cash and cash equivalents | 20 766.00 | | 20 766.00 | 20 766.00 |
CH Prepaid expenses | 1 210.00 | | 1 210.00 | 1 210.00 |
CJ TOTAL (II) | 43 236.00 | | 43 236.00 | 43 236.00 |
CO Grand total (0 to V) | 1 930 518.00 | | 1 930 518.00 | 1 930 518.00 |
CU Other investments | 1 432 359.00 | | 1 432 359.00 | 1 432 359.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 123 000.00 | 123 000.00 | | 123 000.00 |
DD Legal reserve (1) | 12 300.00 | 12 300.00 | | 12 300.00 |
DG Other reserves | 160 244.00 | 160 244.00 | | 160 244.00 |
DH Retained earnings | 708 623.00 | 813 546.00 | | 708 623.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 106.00 | 145 177.00 | | 5 106.00 |
DL TOTAL (I) | 1 009 273.00 | 1 254 267.00 | | 1 009 273.00 |
DS Convertible Bond Issues | 233.00 | 270.00 | | 233.00 |
DV Miscellaneous Loans and Financial Debts (4) | 910 419.00 | 964 174.00 | | 910 419.00 |
DX Trade payables and related accounts | 5 160.00 | 5 278.00 | | 5 160.00 |
DY Tax and social security liabilities | 5 433.00 | 5 087.00 | | 5 433.00 |
EC TOTAL (IV) | 921 244.00 | 974 809.00 | | 921 244.00 |
EE Grand total (I to V) | 1 930 518.00 | 2 229 076.00 | | 1 930 518.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 42 000.00 | | 42 000.00 | 42 000.00 |
FJ Net sales | 42 000.00 | | 42 000.00 | 42 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 18 000.00 | |
FQ Other income | | | 71.00 | |
FR Total operating income (I) | | | 60 071.00 | |
FW Other purchases and external expenses | | | 26 548.00 | |
FX Taxes, duties, and similar payments | | | 646.00 | |
GE Other Expenses | | | 60 000.00 | |
GF Total Operating Expenses (II) | | | 87 194.00 | |
GG - OPERATING RESULT (I - II) | | | -27 124.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 32 115.00 | |
GL Other interest and similar income | | | 16 389.00 | |
GP Total financial income (V) | | | 48 504.00 | |
GR Interest and similar expenses | | | 16 274.00 | |
GU Total financial expenses (VI) | | | 16 274.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 32 230.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 106.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 108 575.00 | 238 675.00 | | 108 575.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 103 468.00 | 93 497.00 | | 103 468.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 106.00 | 145 177.00 | | 5 106.00 |
| |
| 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 | 2 179 243.00 | | 1 049 253.00 | 2 179 243.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 341 214.00 | 1 887 282.00 | |
I4 DECREASES Grand Total | | 1 341 214.00 | 1 887 282.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 179 243.00 | | 1 049 253.00 | 2 179 243.00 |
| |
| 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 | 5 160.00 | 5 160.00 | | 5 160.00 |
8C Staff and Related Accounts | 1 464.00 | 1 464.00 | | 1 464.00 |
UL Receivables related to investments | 454 923.00 | 454 923.00 | | 454 923.00 |
UX Other trade receivables | 20 400.00 | | | 20 400.00 |
VB VAT | 860.00 | | | 860.00 |
VG Loans with a maturity of up to one year at origin | 233.00 | 233.00 | | 233.00 |
VI Group and Associates | 910 419.00 | 910 419.00 | | 910 419.00 |
VQ Other Taxes, Duties, and Similar Debts | 329.00 | 329.00 | | 329.00 |
VS Prepaid expenses | 1 210.00 | | | 1 210.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 477 393.00 | 477 393.00 | | 477 393.00 |
VW VAT | 3 640.00 | 3 640.00 | | 3 640.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 921 244.00 | 921 244.00 | | 921 244.00 |
