| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 502.00 | 3 502.00 | | 3 502.00 |
BJ TOTAL (I) | 21 224.00 | 3 502.00 | 17 722.00 | 21 224.00 |
BX Customers and related accounts | 5 395.00 | | 5 395.00 | 5 395.00 |
BZ Other receivables | 1 923 653.00 | | 1 923 653.00 | 1 923 653.00 |
CD Marketable securities | 3 999 135.00 | 6 748.00 | 3 992 386.00 | 3 999 135.00 |
CF Cash and cash equivalents | 71 318.00 | | 71 318.00 | 71 318.00 |
CJ TOTAL (II) | 5 999 503.00 | 6 748.00 | 5 992 754.00 | 5 999 503.00 |
CO Grand total (0 to V) | 6 020 727.00 | 10 250.00 | 6 010 476.00 | 6 020 727.00 |
CU Other investments | 17 722.00 | | 17 722.00 | 17 722.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 130 748.00 | 130 748.00 | | 130 748.00 |
DD Legal reserve (1) | 13 075.00 | 13 075.00 | | 13 075.00 |
DH Retained earnings | 477.00 | -49 355 168.00 | | 477.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 947 583.00 | 56 226 363.00 | | 1 947 583.00 |
DL TOTAL (I) | 2 091 883.00 | 6 015 018.00 | | 2 091 883.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 900 707.00 | 4 659 541.00 | | 3 900 707.00 |
DX Trade payables and related accounts | 15 677.00 | 736 500.00 | | 15 677.00 |
DY Tax and social security liabilities | 1 067.00 | 6 551.00 | | 1 067.00 |
EA Other liabilities | 1 139.00 | 1 139.00 | | 1 139.00 |
EC TOTAL (IV) | 3 918 592.00 | 5 403 733.00 | | 3 918 592.00 |
EE Grand total (I to V) | 6 010 476.00 | 11 418 752.00 | | 6 010 476.00 |
EG Accrued income and payables due within one year | 3 918 592.00 | 744 191.00 | | 3 918 592.00 |
| |
| 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 | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 21 735.00 | |
FX Taxes, duties, and similar payments | | | 669.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 20 209.00 | |
GF Total Operating Expenses (II) | | | 42 614.00 | |
GG - OPERATING RESULT (I - II) | | | -42 614.00 | |
GI Supported loss or transferred profit (IV) | | | 966.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 000 000.00 | |
GL Other interest and similar income | | | 43 676.00 | |
GP Total financial income (V) | | | 2 043 676.00 | |
GQ Financial allocations to depreciation and provisions | | | 6 748.00 | |
GR Interest and similar expenses | | | 44 897.00 | |
GT Net expenses on sales of marketable securities | | | 866.00 | |
GU Total financial expenses (VI) | | | 52 512.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 991 163.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 947 583.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 35 900 000.00 | | |
HD Total exceptional income (VII) | | 35 900 000.00 | | |
HF Exceptional expenses on capital transactions | | 15 363 356.00 | | |
HH Total exceptional expenses (VIII) | | 15 363 356.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 20 536 643.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 043 676.00 | 72 935 098.00 | | 2 043 676.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 96 093.00 | 17 708 734.00 | | 96 093.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 947 583.00 | 55 226 363.00 | | 1 947 583.00 |
| |
| 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 | 16 000.00 | 16 000.00 | | 16 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 902 000.00 | 1 000.00 | 3 901 000.00 | 3 902 000.00 |
VA Doubtful or disputed receivables | 5 000.00 | | | 5 000.00 |
VC Group and associates | 1 923 000.00 | | | 1 923 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 000.00 | 1 000.00 | | 1 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 929 000.00 | 5 000.00 | 1 923 000.00 | 1 929 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 918 000.00 | 18 000.00 | 3 901 000.00 | 3 918 000.00 |
