| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 8 480 739.00 | | 8 480 739.00 | 8 480 739.00 |
BZ Other receivables | 141 653.00 | | 141 653.00 | 141 653.00 |
CD Marketable securities | 7 777 176.00 | 331 991.00 | 7 445 185.00 | 7 777 176.00 |
CF Cash and cash equivalents | 163 223.00 | | 163 223.00 | 163 223.00 |
CJ TOTAL (II) | 8 082 052.00 | 331 991.00 | 7 750 061.00 | 8 082 052.00 |
CO Grand total (0 to V) | 16 562 791.00 | 331 991.00 | 16 230 800.00 | 16 562 791.00 |
CU Other investments | 8 480 739.00 | | 8 480 739.00 | 8 480 739.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 16 107 972.00 | 16 107 972.00 | | 16 107 972.00 |
DD Legal reserve (1) | 142 721.00 | 142 721.00 | | 142 721.00 |
DF Regulated reserves (1) | 92 442.00 | 92 442.00 | | 92 442.00 |
DH Retained earnings | -160 968.00 | -273 741.00 | | -160 968.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 35 269.00 | 112 773.00 | | 35 269.00 |
DL TOTAL (I) | 16 217 436.00 | 16 182 167.00 | | 16 217 436.00 |
DQ Provisions for Expenses | | 1.00 | | |
DS Convertible Bond Issues | | 1.00 | | |
DU Loans and Debts from Credit Institutions (3) | 3 700.00 | 9 300.00 | | 3 700.00 |
DV Miscellaneous Loans and Financial Debts (4) | 68.00 | 68.00 | | 68.00 |
DX Trade payables and related accounts | 9 543.00 | 10 533.00 | | 9 543.00 |
DY Tax and social security liabilities | 53.00 | 143 670.00 | | 53.00 |
EC TOTAL (IV) | 13 364.00 | 163 571.00 | | 13 364.00 |
EE Grand total (I to V) | 16 230 800.00 | 16 345 738.00 | | 16 230 800.00 |
EG Accrued income and payables due within one year | 13 364.00 | 163 571.00 | | 13 364.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 3 700.00 | 9 300.00 | | 3 700.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 33 831.00 | |
FX Taxes, duties, and similar payments | | | 4 205.00 | |
GF Total Operating Expenses (II) | | | 38 036.00 | |
GG - OPERATING RESULT (I - II) | | | -38 036.00 | |
GL Other interest and similar income | | | 152 293.00 | |
GM Reversals of provisions and transfers of expenses | | | 82 342.00 | |
GN Positive exchange differences | | | 504.00 | |
GO Net income from sales of marketable securities | | | 359 641.00 | |
GP Total financial income (V) | | | 594 780.00 | |
GQ Financial allocations to depreciation and provisions | | | 331 991.00 | |
GS Negative differences of foreign exchange | | | 11 020.00 | |
GT Net expenses on sales of marketable securities | | | 189 484.00 | |
GU Total financial expenses (VI) | | | 521 475.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 73 305.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 35 269.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 143 617.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 594 780.00 | 478 756.00 | | 594 780.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 559 511.00 | 365 983.00 | | 559 511.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 35 269.00 | 112 773.00 | | 35 269.00 |
| |
| 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 | 4 352 039.00 | | | 4 352 039.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 480 739.00 | |
I4 DECREASES Grand Total | | | 8 480 739.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 352 039.00 | | | 4 352 039.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4X Provisions for pensions and similar obligations | | | | |
5Z Total provisions for risks and expenses | -159 302.00 | | | -159 302.00 |
7B Total provisions for depreciation | -172 689.00 | | | -172 689.00 |
7C Grand total | -331 991.00 | | | -331 991.00 |
| |
| 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 | 9 543.00 | 9 543.00 | | 9 543.00 |
8K Other liabilities (including liabilities related to repo transactions) | 68.00 | 68.00 | | 68.00 |
VG Loans with a maturity of up to one year at origin | 3 700.00 | 3 700.00 | | 3 700.00 |
VP Miscellaneous | 141 653.00 | | | 141 653.00 |
VQ Other Taxes, Duties, and Similar Debts | 53.00 | 53.00 | | 53.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 141 653.00 | 141 653.00 | | 141 653.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 364.00 | 13 364.00 | | 13 364.00 |
