| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 778.00 | 2 395.00 | 2 383.00 | 4 778.00 |
BB Receivables related to investments | 2 893 322.00 | | 2 893 322.00 | 2 893 322.00 |
BJ TOTAL (I) | 3 560 258.00 | 2 395.00 | 3 557 863.00 | 3 560 258.00 |
BZ Other receivables | 12 280.00 | | 12 280.00 | 12 280.00 |
CD Marketable securities | 7 529 672.00 | 47 954.00 | 7 481 718.00 | 7 529 672.00 |
CF Cash and cash equivalents | 10 089.00 | | 10 089.00 | 10 089.00 |
CJ TOTAL (II) | 7 552 041.00 | 47 954.00 | 7 504 087.00 | 7 552 041.00 |
CO Grand total (0 to V) | 11 112 298.00 | 50 349.00 | 11 061 949.00 | 11 112 298.00 |
CU Other investments | 662 158.00 | | 662 158.00 | 662 158.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500 000.00 | 7 500 000.00 | | 7 500 000.00 |
DD Legal reserve (1) | 151 855.00 | 148 211.00 | | 151 855.00 |
DG Other reserves | 2 878 526.00 | 2 809 291.00 | | 2 878 526.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -29 906.00 | 72 879.00 | | -29 906.00 |
DL TOTAL (I) | 10 500 475.00 | 10 530 381.00 | | 10 500 475.00 |
DU Loans and Debts from Credit Institutions (3) | 238 301.00 | 505.00 | | 238 301.00 |
DV Miscellaneous Loans and Financial Debts (4) | 291 837.00 | 314 075.00 | | 291 837.00 |
DX Trade payables and related accounts | 19 095.00 | 13 398.00 | | 19 095.00 |
DY Tax and social security liabilities | 12 241.00 | 10 907.00 | | 12 241.00 |
EC TOTAL (IV) | 561 474.00 | 338 885.00 | | 561 474.00 |
EE Grand total (I to V) | 11 061 949.00 | 10 869 265.00 | | 11 061 949.00 |
EG Accrued income and payables due within one year | 561 474.00 | 338 885.00 | | 561 474.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 238 301.00 | 505.00 | | 238 301.00 |
| |
| 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 | | | 12 995.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 12 996.00 | |
FW Other purchases and external expenses | | | 86 907.00 | |
FX Taxes, duties, and similar payments | | | 10 422.00 | |
FY Salaries and Wages | | | 36 000.00 | |
FZ Social Security Contributions | | | 17 075.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 200.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 152 606.00 | |
GG - OPERATING RESULT (I - II) | | | -139 610.00 | |
GH Attributed profit or transferred loss (III) | | | 52 312.00 | |
GI Supported loss or transferred profit (IV) | | | 67 765.00 | |
GL Other interest and similar income | | | 102 070.00 | |
GM Reversals of provisions and transfers of expenses | | | 41 501.00 | |
GN Positive exchange differences | | | 566.00 | |
GO Net income from sales of marketable securities | | | 113 512.00 | |
GP Total financial income (V) | | | 257 649.00 | |
GQ Financial allocations to depreciation and provisions | | | 47 954.00 | |
GS Negative differences of foreign exchange | | | 1 967.00 | |
GT Net expenses on sales of marketable securities | | | 82 921.00 | |
GU Total financial expenses (VI) | | | 132 842.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 124 806.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -30 257.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 16 500.00 | | | 16 500.00 |
HD Total exceptional income (VII) | 16 500.00 | | | 16 500.00 |
HE Exceptional expenses on management operations | 90.00 | 117.00 | | 90.00 |
HF Exceptional expenses on capital transactions | 16 058.00 | | | 16 058.00 |
HH Total exceptional expenses (VIII) | 16 148.00 | 117.00 | | 16 148.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 352.00 | -117.00 | | 352.00 |
HL TOTAL REVENUE (I + III + V + VII) | 339 456.00 | 309 243.00 | | 339 456.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 369 362.00 | 236 364.00 | | 369 362.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -29 906.00 | 72 879.00 | | -29 906.00 |
HP References: Equipment leasing | 2 501.00 | | | 2 501.00 |
