| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 257.00 | 3 257.00 | | 3 257.00 |
AT Other tangible assets | 22 973.00 | 22 973.00 | | 22 973.00 |
BB Receivables related to investments | 1 713 198.00 | 40 000.00 | 1 673 198.00 | 1 713 198.00 |
BJ TOTAL (I) | 1 776 674.00 | 66 231.00 | 1 710 444.00 | 1 776 674.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 3 033.00 | | 3 033.00 | 3 033.00 |
CD Marketable securities | 2 869 464.00 | 110 303.00 | 2 759 161.00 | 2 869 464.00 |
CF Cash and cash equivalents | 94 643.00 | | 94 643.00 | 94 643.00 |
CJ TOTAL (II) | 2 967 140.00 | 110 303.00 | 2 856 837.00 | 2 967 140.00 |
CO Grand total (0 to V) | 4 743 815.00 | 176 534.00 | 4 567 281.00 | 4 743 815.00 |
CU Other investments | 37 246.00 | | 37 246.00 | 37 246.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 115 800.00 | 115 800.00 | | 115 800.00 |
DB Share, merger, contribution premiums, etc. | 2 408 329.00 | 2 408 329.00 | | 2 408 329.00 |
DD Legal reserve (1) | 11 580.00 | 11 580.00 | | 11 580.00 |
DG Other reserves | 2 266 163.00 | 2 266 163.00 | | 2 266 163.00 |
DH Retained earnings | -1 981 285.00 | -1 880 658.00 | | -1 981 285.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -92 213.00 | -100 627.00 | | -92 213.00 |
DL TOTAL (I) | 2 728 374.00 | 2 820 587.00 | | 2 728 374.00 |
DU Loans and Debts from Credit Institutions (3) | 1 506 620.00 | 1 536 167.00 | | 1 506 620.00 |
DV Miscellaneous Loans and Financial Debts (4) | 291 654.00 | 260 945.00 | | 291 654.00 |
DX Trade payables and related accounts | 23 094.00 | 23 071.00 | | 23 094.00 |
DY Tax and social security liabilities | 17 539.00 | 45 704.00 | | 17 539.00 |
EA Other liabilities | | 4 004.00 | | |
EC TOTAL (IV) | 1 838 907.00 | 1 869 892.00 | | 1 838 907.00 |
EE Grand total (I to V) | 4 567 281.00 | 4 690 479.00 | | 4 567 281.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 000.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 6 002.00 | |
FW Other purchases and external expenses | | | 42 050.00 | |
FX Taxes, duties, and similar payments | | | 2 418.00 | |
FY Salaries and Wages | | | 102 000.00 | |
FZ Social Security Contributions | | | 40 218.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 591.00 | |
GE Other Expenses | | | 35.00 | |
GF Total Operating Expenses (II) | | | 188 312.00 | |
GG - OPERATING RESULT (I - II) | | | -182 310.00 | |
GL Other interest and similar income | | | 71 893.00 | |
GM Reversals of provisions and transfers of expenses | | | 174 735.00 | |
GO Net income from sales of marketable securities | | | 1 638.00 | |
GP Total financial income (V) | | | 248 266.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 17 802.00 | |
GT Net expenses on sales of marketable securities | | | 138 349.00 | |
GU Total financial expenses (VI) | | | 156 150.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 92 116.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -90 194.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 2 019.00 | 16 140.00 | | 2 019.00 |
HF Exceptional expenses on capital transactions | | 1 109 796.00 | | |
HH Total exceptional expenses (VIII) | 2 019.00 | 1 125 936.00 | | 2 019.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 019.00 | -1 125 936.00 | | -2 019.00 |
HL TOTAL REVENUE (I + III + V + VII) | 254 268.00 | 1 346 833.00 | | 254 268.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 346 481.00 | 1 447 460.00 | | 346 481.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -92 213.00 | -100 627.00 | | -92 213.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 285 039.00 | | 174 735.00 | 285 039.00 |
7B Total provisions for depreciation | 285 039.00 | | 174 735.00 | 285 039.00 |
7C Grand total | 285 039.00 | | 174 735.00 | 285 039.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 291 654.00 | 291 654.00 | | 291 654.00 |
8B Suppliers and Related Accounts | 23 094.00 | 23 094.00 | | 23 094.00 |
VG Loans with a maturity of up to one year at origin | 1 506 620.00 | 6 620.00 | 1 500 000.00 | 1 506 620.00 |
VQ Other Taxes, Duties, and Similar Debts | 17 539.00 | 17 539.00 | | 17 539.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 716 231.00 | 3 033.00 | 1 713 198.00 | 1 716 231.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 838 907.00 | 338 907.00 | 1 500 000.00 | 1 838 907.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | | | 1.00 |
