| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 274.00 | 442.00 | 832.00 | 1 274.00 |
BB Receivables related to investments | 2 641 488.00 | | 2 641 488.00 | 2 641 488.00 |
BJ TOTAL (I) | 2 642 762.00 | 442.00 | 2 642 320.00 | 2 642 762.00 |
BX Customers and related accounts | 57 600.00 | | 57 600.00 | 57 600.00 |
BZ Other receivables | 416 552.00 | | 416 552.00 | 416 552.00 |
CD Marketable securities | 511 408.00 | 20 493.00 | 490 915.00 | 511 408.00 |
CF Cash and cash equivalents | 176 837.00 | | 176 837.00 | 176 837.00 |
CJ TOTAL (II) | 1 162 398.00 | 20 493.00 | 1 141 905.00 | 1 162 398.00 |
CO Grand total (0 to V) | 3 805 160.00 | 20 935.00 | 3 784 225.00 | 3 805 160.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 632 200.00 | 3 632 200.00 | | 3 632 200.00 |
DD Legal reserve (1) | 13 708.00 | 13 708.00 | | 13 708.00 |
DG Other reserves | 196 464.00 | 196 464.00 | | 196 464.00 |
DH Retained earnings | -101 080.00 | | | -101 080.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 468.00 | -101 080.00 | | -9 468.00 |
DK Regulated provisions | 4 028.00 | 4 028.00 | | 4 028.00 |
DL TOTAL (I) | 3 735 852.00 | 3 745 320.00 | | 3 735 852.00 |
DU Loans and Debts from Credit Institutions (3) | 60.00 | 68.00 | | 60.00 |
DV Miscellaneous Loans and Financial Debts (4) | 27 685.00 | 20 120.00 | | 27 685.00 |
DX Trade payables and related accounts | 5 070.00 | 11 728.00 | | 5 070.00 |
DY Tax and social security liabilities | 15 224.00 | 4 939.00 | | 15 224.00 |
EA Other liabilities | 334.00 | 157.00 | | 334.00 |
EC TOTAL (IV) | 48 373.00 | 37 012.00 | | 48 373.00 |
EE Grand total (I to V) | 3 784 225.00 | 3 782 332.00 | | 3 784 225.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 48 000.00 | |
FJ Net sales | | | 48 000.00 | |
FO Operating subsidies | | | 1 500.00 | |
FQ Other income | | | 49.00 | |
FR Total operating income (I) | | | 49 549.00 | |
FW Other purchases and external expenses | | | 69 160.00 | |
FX Taxes, duties, and similar payments | | | 673.00 | |
FY Salaries and Wages | | | 26 105.00 | |
FZ Social Security Contributions | | | 5 373.00 | |
GB Operating Expenses - Provisions | | | 442.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 101 754.00 | |
GG - OPERATING RESULT (I - II) | | | -52 205.00 | |
GP Total financial income (V) | | | 42 736.00 | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 42 736.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 468.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | | 432.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -432.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 92 285.00 | 23 758.00 | | 92 285.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 101 754.00 | 124 838.00 | | 101 754.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 468.00 | -101 080.00 | | -9 468.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 442.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 442.00 | | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 4 028.00 | | | 4 028.00 |
7C Grand total | 4 028.00 | | | 4 028.00 |
| |
| 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 | 27 685.00 | 27 685.00 | | 27 685.00 |
8B Suppliers and Related Accounts | 5 070.00 | 5 070.00 | | 5 070.00 |
8K Other liabilities (including liabilities related to repo transactions) | 334.00 | 334.00 | | 334.00 |
UX Other trade receivables | 57 600.00 | | | 57 600.00 |
VG Loans with a maturity of up to one year at origin | 60.00 | 60.00 | | 60.00 |
VP Miscellaneous | 416 553.00 | | | 416 553.00 |
VQ Other Taxes, Duties, and Similar Debts | 15 224.00 | 15 224.00 | | 15 224.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 474 153.00 | 474 153.00 | | 474 153.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 48 373.00 | 48 373.00 | | 48 373.00 |
