| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 152.00 | | 152.00 | 152.00 |
BJ TOTAL (I) | 152.00 | | 152.00 | 152.00 |
BZ Other receivables | | | | |
CD Marketable securities | 2 602 638.00 | 75 095.00 | 2 527 543.00 | 2 602 638.00 |
CF Cash and cash equivalents | 66 775.00 | | 66 775.00 | 66 775.00 |
CJ TOTAL (II) | 2 669 413.00 | 75 095.00 | 2 594 318.00 | 2 669 413.00 |
CO Grand total (0 to V) | 2 669 565.00 | 75 095.00 | 2 594 470.00 | 2 669 565.00 |
CP Shares due in less than one year | 152.00 | | | 152.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 893 280.00 | 1 049 664.00 | | 893 280.00 |
DD Legal reserve (1) | 104 966.00 | 104 966.00 | | 104 966.00 |
DG Other reserves | 1 427 097.00 | 1 733 677.00 | | 1 427 097.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -34 052.00 | -62 996.00 | | -34 052.00 |
DL TOTAL (I) | 2 391 290.00 | 2 825 311.00 | | 2 391 290.00 |
DU Loans and Debts from Credit Institutions (3) | 1 919.00 | 1 047.00 | | 1 919.00 |
DV Miscellaneous Loans and Financial Debts (4) | 157 658.00 | 158 128.00 | | 157 658.00 |
DX Trade payables and related accounts | 8 744.00 | 7 122.00 | | 8 744.00 |
DY Tax and social security liabilities | 34 858.00 | 7 731.00 | | 34 858.00 |
EC TOTAL (IV) | 203 180.00 | 174 028.00 | | 203 180.00 |
EE Grand total (I to V) | 2 594 470.00 | 2 999 338.00 | | 2 594 470.00 |
EG Accrued income and payables due within one year | 203 180.00 | 174 028.00 | | 203 180.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 6.00 | |
FW Other purchases and external expenses | | | 33 750.00 | |
FX Taxes, duties, and similar payments | | | 3 135.00 | |
FY Salaries and Wages | | | 24 000.00 | |
FZ Social Security Contributions | | | 9 547.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 70 432.00 | |
GG - OPERATING RESULT (I - II) | | | -70 426.00 | |
GL Other interest and similar income | | | 67 601.00 | |
GM Reversals of provisions and transfers of expenses | | | 208 719.00 | |
GO Net income from sales of marketable securities | | | 93 172.00 | |
GP Total financial income (V) | | | 369 492.00 | |
GQ Financial allocations to depreciation and provisions | | | 75 095.00 | |
GR Interest and similar expenses | | | 12.00 | |
GT Net expenses on sales of marketable securities | | | 79 700.00 | |
GU Total financial expenses (VI) | | | 154 807.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 214 684.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 144 258.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 151 097.00 | | | 151 097.00 |
HH Total exceptional expenses (VIII) | 151 097.00 | | | 151 097.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -151 097.00 | | | -151 097.00 |
HK Income tax | 27 213.00 | | | 27 213.00 |
HL TOTAL REVENUE (I + III + V + VII) | 369 498.00 | 380 054.00 | | 369 498.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 403 550.00 | 443 050.00 | | 403 550.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -34 052.00 | -62 996.00 | | -34 052.00 |
| |
| 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 | 152.00 | | | 152.00 |
I3 DECREASES Total Financial Fixed Assets | | | 152.00 | |
I4 DECREASES Grand Total | | | 152.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 152.00 | | | 152.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 208 719.00 | 75 095.00 | 208 719.00 | 208 719.00 |
7B Total provisions for depreciation | 208 719.00 | 75 095.00 | 208 719.00 | 208 719.00 |
7C Grand total | 208 719.00 | 75 095.00 | 208 719.00 | 208 719.00 |
UG - Financial | | 75 095.00 | 208 719.00 | |
| |
| 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 | 8 744.00 | 8 744.00 | | 8 744.00 |
8C Staff and Related Accounts | 1 572.00 | 1 572.00 | | 1 572.00 |
8D Social Security and Other Social Organizations | 3 581.00 | 3 581.00 | | 3 581.00 |
8E Income Taxes | 27 213.00 | 27 213.00 | | 27 213.00 |
UL Receivables related to investments | 152.00 | 152.00 | | 152.00 |
VG Loans with a maturity of up to one year at origin | 1 919.00 | 1 919.00 | | 1 919.00 |
VI Group and Associates | 157 658.00 | 157 658.00 | | 157 658.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 493.00 | 2 493.00 | | 2 493.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 152.00 | 152.00 | | 152.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 203 180.00 | 203 180.00 | | 203 180.00 |
