| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 806.00 | 806.00 | | 806.00 |
AT Other tangible assets | 4 591.00 | 2 741.00 | 1 850.00 | 4 591.00 |
BB Receivables related to investments | 355 947.00 | | 355 947.00 | 355 947.00 |
BJ TOTAL (I) | 502 334.00 | 3 547.00 | 498 787.00 | 502 334.00 |
BZ Other receivables | 3 757.00 | | 3 757.00 | 3 757.00 |
CF Cash and cash equivalents | 413 460.00 | | 413 460.00 | 413 460.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 417 218.00 | | 417 218.00 | 417 218.00 |
CO Grand total (0 to V) | 919 551.00 | 3 547.00 | 916 004.00 | 919 551.00 |
CU Other investments | 140 990.00 | | 140 990.00 | 140 990.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 800 000.00 | 140 000.00 | | 800 000.00 |
DD Legal reserve (1) | 14 000.00 | 14 000.00 | | 14 000.00 |
DG Other reserves | 32 146.00 | 486 347.00 | | 32 146.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 67 771.00 | 219 799.00 | | 67 771.00 |
DL TOTAL (I) | 913 916.00 | 860 146.00 | | 913 916.00 |
DV Miscellaneous Loans and Financial Debts (4) | 52.00 | | | 52.00 |
DX Trade payables and related accounts | 757.00 | 296.00 | | 757.00 |
DY Tax and social security liabilities | 1 279.00 | 2 905.00 | | 1 279.00 |
EC TOTAL (IV) | 2 088.00 | 3 201.00 | | 2 088.00 |
EE Grand total (I to V) | 916 004.00 | 863 346.00 | | 916 004.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 84 000.00 | | 84 000.00 | 84 000.00 |
FJ Net sales | 84 000.00 | | 84 000.00 | 84 000.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 84 000.00 | |
FW Other purchases and external expenses | | | 21 262.00 | |
FX Taxes, duties, and similar payments | | | 943.00 | |
FY Salaries and Wages | | | 35 400.00 | |
FZ Social Security Contributions | | | 46 485.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 706.00 | |
GF Total Operating Expenses (II) | | | 104 797.00 | |
GG - OPERATING RESULT (I - II) | | | -20 797.00 | |
GH Attributed profit or transferred loss (III) | | | | |
GI Supported loss or transferred profit (IV) | | | 16 835.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 105 403.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 105 403.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 105 403.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 67 771.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 189 403.00 | 313 267.00 | | 189 403.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 121 632.00 | 93 468.00 | | 121 632.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 67 771.00 | 219 799.00 | | 67 771.00 |
| |
| 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 | 520 907.00 | | | 520 907.00 |
I3 DECREASES Total Financial Fixed Assets | 18 573.00 | | 496 937.00 | 18 573.00 |
I4 DECREASES Grand Total | 18 573.00 | | 502 334.00 | 18 573.00 |
IO DECREASES Total including other intangible assets | | | 806.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 591.00 | |
KD ACQUISITIONS Total including other intangible assets | 806.00 | | | 806.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 591.00 | | | 4 591.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 515 511.00 | | | 515 511.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 841.00 | 706.00 | | 2 841.00 |
PE DEPRECIATION Total including other intangible assets | 806.00 | | | 806.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 035.00 | 706.00 | | 2 035.00 |
| |
| 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 | 757.00 | 757.00 | | 757.00 |
UL Receivables related to investments | 355 947.00 | | 355 947.00 | 355 947.00 |
VB VAT | 168.00 | 168.00 | | 168.00 |
VI Group and Associates | 52.00 | 52.00 | | 52.00 |
VM Income taxes | 2 779.00 | 2 779.00 | | 2 779.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 810.00 | 810.00 | | 810.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 359 704.00 | 3 757.00 | 355 947.00 | 359 704.00 |
VW VAT | 1 279.00 | 1 279.00 | | 1 279.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 088.00 | 2 088.00 | | 2 088.00 |
