| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 113.00 | 18.00 | 1 095.00 | 1 113.00 |
BJ TOTAL (I) | 302 426.00 | 22 018.00 | 280 408.00 | 302 426.00 |
BZ Other receivables | 486 278.00 | 45 000.00 | 441 278.00 | 486 278.00 |
CD Marketable securities | 753 317.00 | | 753 317.00 | 753 317.00 |
CF Cash and cash equivalents | 212 940.00 | | 212 940.00 | 212 940.00 |
CJ TOTAL (II) | 1 452 536.00 | 45 000.00 | 1 407 536.00 | 1 452 536.00 |
CO Grand total (0 to V) | 1 754 963.00 | 67 018.00 | 1 687 944.00 | 1 754 963.00 |
CU Other investments | 301 313.00 | 22 000.00 | 279 313.00 | 301 313.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 320 000.00 | | | 1 320 000.00 |
DD Legal reserve (1) | 14 572.00 | | | 14 572.00 |
DG Other reserves | 91 781.00 | | | 91 781.00 |
DH Retained earnings | -175 848.00 | | | -175 848.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 430 320.00 | | | 430 320.00 |
DL TOTAL (I) | 1 680 825.00 | | | 1 680 825.00 |
DV Miscellaneous Loans and Financial Debts (4) | 98.00 | | | 98.00 |
DX Trade payables and related accounts | 7 021.00 | | | 7 021.00 |
EC TOTAL (IV) | 7 119.00 | | | 7 119.00 |
EE Grand total (I to V) | 1 687 944.00 | | | 1 687 944.00 |
EG Accrued income and payables due within one year | 7 119.00 | | | 7 119.00 |
| |
| 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 | | | 4 472.00 | |
FR Total operating income (I) | | | 4 472.00 | |
FW Other purchases and external expenses | | | 87 813.00 | |
FX Taxes, duties, and similar payments | | | 157.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 18.00 | |
GF Total Operating Expenses (II) | | | 87 989.00 | |
GG - OPERATING RESULT (I - II) | | | -83 517.00 | |
GL Other interest and similar income | | | 2 442.00 | |
GM Reversals of provisions and transfers of expenses | | | 41 091.00 | |
GP Total financial income (V) | | | 43 533.00 | |
GS Negative differences of foreign exchange | | | 135.00 | |
GT Net expenses on sales of marketable securities | | | 11 330.00 | |
GU Total financial expenses (VI) | | | 11 465.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 32 067.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -51 450.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 4 472.00 | | | 4 472.00 |
HB Exceptional income from capital transactions | 808 437.00 | | | 808 437.00 |
HD Total exceptional income (VII) | 808 437.00 | | | 808 437.00 |
HF Exceptional expenses on capital transactions | 326 666.00 | | | 326 666.00 |
HH Total exceptional expenses (VIII) | 326 666.00 | | | 326 666.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 481 770.00 | | | 481 770.00 |
HL TOTAL REVENUE (I + III + V + VII) | 856 442.00 | | | 856 442.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 426 122.00 | | | 426 122.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 430 320.00 | | | 430 320.00 |
| |
| 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 | 607 980.00 | | | 607 980.00 |
I3 DECREASES Total Financial Fixed Assets | | | 301 313.00 | |
I4 DECREASES Grand Total | | | 302 427.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 114.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 607 980.00 | | | 607 980.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 19.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 19.00 | | |
| |
| 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 | 7 021.00 | 7 021.00 | | 7 021.00 |
8K Other liabilities (including liabilities related to repo transactions) | 98.00 | 98.00 | | 98.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 486 278.00 | 486 278.00 | | 486 278.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 119.00 | 7 119.00 | | 7 119.00 |
