| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 3 524 930.00 | | 3 524 930.00 | 3 524 930.00 |
BJ TOTAL (I) | 14 463 548.00 | | 14 463 548.00 | 14 463 548.00 |
BZ Other receivables | 4 747.00 | | 4 747.00 | 4 747.00 |
CF Cash and cash equivalents | 1 708 606.00 | | 1 708 606.00 | 1 708 606.00 |
CJ TOTAL (II) | 1 713 353.00 | | 1 713 353.00 | 1 713 353.00 |
CO Grand total (0 to V) | 16 176 901.00 | | 16 176 901.00 | 16 176 901.00 |
CU Other investments | 10 938 618.00 | | 10 938 618.00 | 10 938 618.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 359 635.00 | 15 359 635.00 | | 15 359 635.00 |
DB Share, merger, contribution premiums, etc. | 134 088.00 | 134 088.00 | | 134 088.00 |
DD Legal reserve (1) | 29 805.00 | 27 068.00 | | 29 805.00 |
DG Other reserves | 566 315.00 | 514 310.00 | | 566 315.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 50 711.00 | 54 742.00 | | 50 711.00 |
DL TOTAL (I) | 16 140 554.00 | 16 089 843.00 | | 16 140 554.00 |
DX Trade payables and related accounts | 9 850.00 | 9 800.00 | | 9 850.00 |
DY Tax and social security liabilities | 26 497.00 | 8 446.00 | | 26 497.00 |
EA Other liabilities | | 1 191.00 | | |
EC TOTAL (IV) | 36 347.00 | 19 437.00 | | 36 347.00 |
EE Grand total (I to V) | 16 176 901.00 | 16 109 280.00 | | 16 176 901.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1 191.00 | |
FR Total operating income (I) | | | 1 191.00 | |
FW Other purchases and external expenses | | | 18 525.00 | |
FX Taxes, duties, and similar payments | | | 118 457.00 | |
GF Total Operating Expenses (II) | | | 136 982.00 | |
GG - OPERATING RESULT (I - II) | | | -135 791.00 | |
GK Income from other securities and fixed asset receivables | | | 24 930.00 | |
GL Other interest and similar income | | | 244.00 | |
GO Net income from sales of marketable securities | | | 1 029.00 | |
GP Total financial income (V) | | | 26 204.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 26 204.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -109 588.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 344 350.00 | 1 183 925.00 | | 1 344 350.00 |
HD Total exceptional income (VII) | 2 344 350.00 | 1 183 925.00 | | 2 344 350.00 |
HF Exceptional expenses on capital transactions | 2 171 213.00 | 1 073 979.00 | | 2 171 213.00 |
HH Total exceptional expenses (VIII) | 2 171 213.00 | 1 073 979.00 | | 2 171 213.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 173 137.00 | 109 946.00 | | 173 137.00 |
HK Income tax | 12 838.00 | 16 888.00 | | 12 838.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 371 745.00 | 1 223 728.00 | | 2 371 745.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 321 034.00 | 1 168 985.00 | | 2 321 034.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 50 711.00 | 54 742.00 | | 50 711.00 |
| |
| 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 | 14 870 730.00 | | 3 263 954.00 | 14 870 730.00 |
I3 DECREASES Total Financial Fixed Assets | | 3 671 136.00 | 14 463 548.00 | |
I4 DECREASES Grand Total | | 3 671 136.00 | 14 463 548.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 14 870 730.00 | | 3 263 954.00 | 14 870 730.00 |
| |
| 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 | 9 850.00 | 9 850.00 | | 9 850.00 |
VC Group and associates | 597.00 | | | 597.00 |
VM Income taxes | 4 050.00 | | | 4 050.00 |
VQ Other Taxes, Duties, and Similar Debts | 26 497.00 | 26 497.00 | | 26 497.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 100.00 | | | 100.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 747.00 | 4 747.00 | | 4 747.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 36 347.00 | 36 347.00 | | 36 347.00 |
