| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 000.00 | 2 988.00 | 11.00 | 3 000.00 |
AT Other tangible assets | 1 909.00 | 772.00 | 1 137.00 | 1 909.00 |
BJ TOTAL (I) | 7 745 310.00 | 3 761.00 | 7 741 549.00 | 7 745 310.00 |
BZ Other receivables | 862.00 | | 862.00 | 862.00 |
CD Marketable securities | 1 000 666.00 | | 1 000 666.00 | 1 000 666.00 |
CF Cash and cash equivalents | 378 177.00 | | 378 177.00 | 378 177.00 |
CJ TOTAL (II) | 1 379 706.00 | | 1 379 706.00 | 1 379 706.00 |
CO Grand total (0 to V) | 9 125 016.00 | 3 761.00 | 9 121 255.00 | 9 125 016.00 |
CU Other investments | 7 740 401.00 | | 7 740 401.00 | 7 740 401.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 11 231.00 | | | 11 231.00 |
DB Share, merger, contribution premiums, etc. | 6 649 880.00 | | | 6 649 880.00 |
DD Legal reserve (1) | 1 123.00 | | | 1 123.00 |
DH Retained earnings | 1 071 286.00 | | | 1 071 286.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 35 568.00 | | | 35 568.00 |
DL TOTAL (I) | 7 769 089.00 | | | 7 769 089.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 337 391.00 | | | 1 337 391.00 |
DX Trade payables and related accounts | 14 675.00 | | | 14 675.00 |
DY Tax and social security liabilities | 100.00 | | | 100.00 |
EC TOTAL (IV) | 1 352 166.00 | | | 1 352 166.00 |
EE Grand total (I to V) | 9 121 255.00 | | | 9 121 255.00 |
EG Accrued income and payables due within one year | 1 352 166.00 | | | 1 352 166.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 700.00 | | 1 700.00 | 1 700.00 |
FJ Net sales | 1 700.00 | | 1 700.00 | 1 700.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 512.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 2 217.00 | |
FW Other purchases and external expenses | | | 4 665.00 | |
FX Taxes, duties, and similar payments | | | 709.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 381.00 | |
GF Total Operating Expenses (II) | | | 6 757.00 | |
GG - OPERATING RESULT (I - II) | | | -4 539.00 | |
GL Other interest and similar income | | | 30 048.00 | |
GP Total financial income (V) | | | 30 048.00 | |
GR Interest and similar expenses | | | 41 550.00 | |
GU Total financial expenses (VI) | | | 41 550.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -11 501.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -16 040.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 512.00 | | | 512.00 |
HA Exceptional income from management transactions | 64 000.00 | | | 64 000.00 |
HD Total exceptional income (VII) | 64 000.00 | | | 64 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 64 000.00 | | | 64 000.00 |
HK Income tax | 12 391.00 | | | 12 391.00 |
HL TOTAL REVENUE (I + III + V + VII) | 96 266.00 | | | 96 266.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 60 698.00 | | | 60 698.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 35 568.00 | | | 35 568.00 |
| |
| 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 | 7 745 310.00 | | | 7 745 310.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 740 401.00 | |
I4 DECREASES Grand Total | | | 7 745 310.00 | |
IO DECREASES Total including other intangible assets | | | 3 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 909.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 000.00 | | | 3 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 909.00 | | | 1 909.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 740 401.00 | | | 7 740 401.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 379.00 | 1 381.00 | | 2 379.00 |
PE DEPRECIATION Total including other intangible assets | 1 989.00 | 1 000.00 | | 1 989.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 390.00 | 381.00 | | 390.00 |
| |
| 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 | 14 675.00 | 14 675.00 | | 14 675.00 |
8E Income Taxes | 100.00 | 100.00 | | 100.00 |
VB VAT | 829.00 | | | 829.00 |
VI Group and Associates | 1 337 391.00 | 1 337 391.00 | | 1 337 391.00 |
VP Miscellaneous | 33.00 | | | 33.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 862.00 | 862.00 | | 862.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 352 166.00 | 1 352 166.00 | | 1 352 166.00 |
