| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 102 515.00 | | 102 515.00 | 102 515.00 |
AP Buildings | 937 002.00 | 545 705.00 | 391 297.00 | 937 002.00 |
AT Other tangible assets | 1 842.00 | 913.00 | 929.00 | 1 842.00 |
AV Fixed assets in progress | 565 325.00 | | 565 325.00 | 565 325.00 |
BB Receivables related to investments | 3 152 001.00 | | 3 152 001.00 | 3 152 001.00 |
BJ TOTAL (I) | 8 255 313.00 | 846 634.00 | 7 408 679.00 | 8 255 313.00 |
BZ Other receivables | 130 919.00 | | 130 919.00 | 130 919.00 |
CD Marketable securities | 2 121 621.00 | 7 390.00 | 2 114 232.00 | 2 121 621.00 |
CF Cash and cash equivalents | 20 993.00 | | 20 993.00 | 20 993.00 |
CJ TOTAL (II) | 2 273 534.00 | 7 390.00 | 2 266 145.00 | 2 273 534.00 |
CO Grand total (0 to V) | 10 528 847.00 | 854 023.00 | 9 674 823.00 | 10 528 847.00 |
CP Shares due in less than one year | 3 152 001.00 | | | 3 152 001.00 |
CU Other investments | 3 496 628.00 | 300 016.00 | 3 196 612.00 | 3 496 628.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 707 429.00 | | | 1 707 429.00 |
DG Other reserves | 8 342 360.00 | | | 8 342 360.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -407 977.00 | | | -407 977.00 |
DL TOTAL (I) | 9 641 812.00 | | | 9 641 812.00 |
DU Loans and Debts from Credit Institutions (3) | 87.00 | | | 87.00 |
DX Trade payables and related accounts | 2 167.00 | | | 2 167.00 |
DZ Fixed asset liabilities and related accounts | 30 757.00 | | | 30 757.00 |
EC TOTAL (IV) | 33 011.00 | | | 33 011.00 |
EE Grand total (I to V) | 9 674 823.00 | | | 9 674 823.00 |
EG Accrued income and payables due within one year | 33 011.00 | | | 33 011.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 87.00 | | | 87.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2.00 | |
FW Other purchases and external expenses | | | 8 376.00 | |
FX Taxes, duties, and similar payments | | | 21 764.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 78 450.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 108 591.00 | |
GG - OPERATING RESULT (I - II) | | | -108 589.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2.00 | |
GL Other interest and similar income | | | 7 694.00 | |
GM Reversals of provisions and transfers of expenses | | | 2 269.00 | |
GP Total financial income (V) | | | 9 964.00 | |
GQ Financial allocations to depreciation and provisions | | | 307 405.00 | |
GT Net expenses on sales of marketable securities | | | 1 947.00 | |
GU Total financial expenses (VI) | | | 309 352.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -299 388.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -407 977.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 9 966.00 | | | 9 966.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 417 943.00 | | | 417 943.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -407 977.00 | | | -407 977.00 |
