| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 370.00 | 3 370.00 | | 3 370.00 |
BJ TOTAL (I) | 303 371.00 | 3 370.00 | 300 001.00 | 303 371.00 |
BZ Other receivables | 897 460.00 | | 897 460.00 | 897 460.00 |
CD Marketable securities | 3 042 579.00 | | 3 042 579.00 | 3 042 579.00 |
CF Cash and cash equivalents | 1 030 620.00 | | 1 030 620.00 | 1 030 620.00 |
CH Prepaid expenses | 2 017.00 | | 2 017.00 | 2 017.00 |
CJ TOTAL (II) | 4 972 676.00 | | 4 972 676.00 | 4 972 676.00 |
CO Grand total (0 to V) | 5 276 047.00 | 3 370.00 | 5 272 677.00 | 5 276 047.00 |
CU Other investments | 300 001.00 | | 300 001.00 | 300 001.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 209 300.00 | 2 209 300.00 | | 2 209 300.00 |
DD Legal reserve (1) | 192 243.00 | 192 243.00 | | 192 243.00 |
DG Other reserves | 2 215 774.00 | 2 435 820.00 | | 2 215 774.00 |
DH Retained earnings | -42 252.00 | -947 334.00 | | -42 252.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 575 880.00 | 905 082.00 | | 575 880.00 |
DL TOTAL (I) | 5 150 946.00 | 4 795 112.00 | | 5 150 946.00 |
DU Loans and Debts from Credit Institutions (3) | 3 437.00 | 2 311.00 | | 3 437.00 |
DV Miscellaneous Loans and Financial Debts (4) | 101 538.00 | 167 506.00 | | 101 538.00 |
DX Trade payables and related accounts | 11 822.00 | 23 852.00 | | 11 822.00 |
DY Tax and social security liabilities | 4 934.00 | 32 296.00 | | 4 934.00 |
EC TOTAL (IV) | 121 731.00 | 225 964.00 | | 121 731.00 |
EE Grand total (I to V) | 5 272 677.00 | 5 021 076.00 | | 5 272 677.00 |
| |
| 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 | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 42 346.00 | |
FX Taxes, duties, and similar payments | | | 355.00 | |
FY Salaries and Wages | | | 6 372.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 826.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 49 900.00 | |
GG - OPERATING RESULT (I - II) | | | -49 900.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 18 335.00 | |
GL Other interest and similar income | | | 73.00 | |
GM Reversals of provisions and transfers of expenses | | | 2 474.00 | |
GO Net income from sales of marketable securities | | | 909.00 | |
GP Total financial income (V) | | | 21 791.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | | |
GT Net expenses on sales of marketable securities | | | 704.00 | |
GU Total financial expenses (VI) | | | 704.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 21 087.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -28 813.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 25 000.00 | | | 25 000.00 |
HB Exceptional income from capital transactions | 590 347.00 | 2 803 308.00 | | 590 347.00 |
HD Total exceptional income (VII) | 615 347.00 | 2 803 308.00 | | 615 347.00 |
HF Exceptional expenses on capital transactions | | 1 966 387.00 | | |
HH Total exceptional expenses (VIII) | | 1 966 387.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 615 347.00 | 836 921.00 | | 615 347.00 |
HK Income tax | 10 654.00 | 39 669.00 | | 10 654.00 |
HL TOTAL REVENUE (I + III + V + VII) | 637 138.00 | 3 003 316.00 | | 637 138.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 61 258.00 | 2 098 234.00 | | 61 258.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 575 880.00 | 905 082.00 | | 575 880.00 |
| |
| 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 | 303 371.00 | | | 303 371.00 |
I3 DECREASES Total Financial Fixed Assets | | | 300 001.00 | |
I4 DECREASES Grand Total | | | 303 371.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 370.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 370.00 | | | 3 370.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 300 001.00 | | | 300 001.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 544.00 | 826.00 | | 2 544.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 544.00 | 826.00 | | 2 544.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 2 474.00 | | 2 474.00 | 2 474.00 |
7B Total provisions for depreciation | 2 474.00 | | 2 474.00 | 2 474.00 |
7C Grand total | 2 474.00 | | 2 474.00 | 2 474.00 |
| |
| 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 | 11 822.00 | 11 822.00 | | 11 822.00 |
8E Income Taxes | 4 934.00 | 4 934.00 | | 4 934.00 |
VB VAT | 1 389.00 | 1 389.00 | | 1 389.00 |
VC Group and associates | 384 300.00 | 384 300.00 | | 384 300.00 |
VG Loans with a maturity of up to one year at origin | 3 437.00 | 3 437.00 | | 3 437.00 |
VI Group and Associates | 101 538.00 | 101 538.00 | | 101 538.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 511 771.00 | 511 771.00 | | 511 771.00 |
VS Prepaid expenses | 2 017.00 | 2 017.00 | | 2 017.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 899 477.00 | 899 477.00 | | 899 477.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 121 731.00 | 121 731.00 | | 121 731.00 |
