| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 496 629.00 | | 496 629.00 | 496 629.00 |
BZ Other receivables | 2 614 925.00 | | 2 614 925.00 | 2 614 925.00 |
CD Marketable securities | 6 223 291.00 | 275 041.00 | 5 948 249.00 | 6 223 291.00 |
CF Cash and cash equivalents | 1 503 572.00 | | 1 503 572.00 | 1 503 572.00 |
CH Prepaid expenses | 370.00 | | 370.00 | 370.00 |
CJ TOTAL (II) | 10 342 158.00 | 275 041.00 | 10 067 117.00 | 10 342 158.00 |
CO Grand total (0 to V) | 10 838 787.00 | 275 041.00 | 10 563 746.00 | 10 838 787.00 |
CR Shares due in more than one year | 1 736 875.00 | | | 1 736 875.00 |
CU Other investments | 496 629.00 | | 496 629.00 | 496 629.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 169 650.00 | 6 169 650.00 | | 6 169 650.00 |
DB Share, merger, contribution premiums, etc. | 1 655 267.00 | 1 655 267.00 | | 1 655 267.00 |
DD Legal reserve (1) | 135 407.00 | 135 407.00 | | 135 407.00 |
DG Other reserves | 2 780 382.00 | 2 780 382.00 | | 2 780 382.00 |
DH Retained earnings | 246 042.00 | 867 333.00 | | 246 042.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -444 391.00 | -21 290.00 | | -444 391.00 |
DL TOTAL (I) | 10 542 357.00 | 11 586 749.00 | | 10 542 357.00 |
DV Miscellaneous Loans and Financial Debts (4) | 369.00 | 10 133.00 | | 369.00 |
DX Trade payables and related accounts | 19 249.00 | 8 985.00 | | 19 249.00 |
DY Tax and social security liabilities | 1 769.00 | 98.00 | | 1 769.00 |
EC TOTAL (IV) | 21 388.00 | 19 217.00 | | 21 388.00 |
EE Grand total (I to V) | 10 563 746.00 | 11 605 966.00 | | 10 563 746.00 |
EG Accrued income and payables due within one year | 21 388.00 | 19 217.00 | | 21 388.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 6 000.00 | | 6 000.00 | 6 000.00 |
FJ Net sales | 6 000.00 | | 6 000.00 | 6 000.00 |
FQ Other income | | | 671.00 | |
FR Total operating income (I) | | | 6 671.00 | |
FW Other purchases and external expenses | | | 67 538.00 | |
FX Taxes, duties, and similar payments | | | 2 206.00 | |
FY Salaries and Wages | | | 12 484.00 | |
FZ Social Security Contributions | | | 11 997.00 | |
GE Other Expenses | | | 767.00 | |
GF Total Operating Expenses (II) | | | 94 993.00 | |
GG - OPERATING RESULT (I - II) | | | -88 322.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 36 878.00 | |
GL Other interest and similar income | | | 63 446.00 | |
GP Total financial income (V) | | | 100 324.00 | |
GQ Financial allocations to depreciation and provisions | | | 254 915.00 | |
GR Interest and similar expenses | | | 153 174.00 | |
GT Net expenses on sales of marketable securities | | | 51 909.00 | |
GU Total financial expenses (VI) | | | 460 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -359 675.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -447 997.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 11 997.00 | 16 376.00 | | 11 997.00 |
HA Exceptional income from management transactions | 361.00 | | | 361.00 |
HD Total exceptional income (VII) | 361.00 | | | 361.00 |
HE Exceptional expenses on management operations | 19.00 | | | 19.00 |
HH Total exceptional expenses (VIII) | 19.00 | | | 19.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 342.00 | | | 342.00 |
HK Income tax | -3 263.00 | -2 184.00 | | -3 263.00 |
HL TOTAL REVENUE (I + III + V + VII) | 107 358.00 | 106 135.00 | | 107 358.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 551 750.00 | 127 426.00 | | 551 750.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -444 391.00 | -21 290.00 | | -444 391.00 |
| |
| 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 | 4 030 046.00 | | | 4 030 046.00 |
I3 DECREASES Total Financial Fixed Assets | | | 496 629.00 | |
I4 DECREASES Grand Total | | | 496 629.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 030 046.00 | | | 4 030 046.00 |
| |
| 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 | 19 250.00 | 19 250.00 | | 19 250.00 |
8K Other liabilities (including liabilities related to repo transactions) | 369.00 | 369.00 | | 369.00 |
VP Miscellaneous | 2 614 925.00 | 878 050.00 | 1 736 875.00 | 2 614 925.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 769.00 | 1 769.00 | | 1 769.00 |
VS Prepaid expenses | 370.00 | 370.00 | | 370.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 615 295.00 | 878 420.00 | 1 736 875.00 | 2 615 295.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 21 388.00 | 21 388.00 | | 21 388.00 |
