| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 622 839.00 | 27 000.00 | 595 839.00 | 622 839.00 |
BJ TOTAL (I) | 1 711 704.00 | 476 764.00 | 1 234 941.00 | 1 711 704.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 879 092.00 | 192 953.00 | 686 138.00 | 879 092.00 |
CD Marketable securities | 780 000.00 | | 780 000.00 | 780 000.00 |
CF Cash and cash equivalents | 45 803.00 | | 45 803.00 | 45 803.00 |
CJ TOTAL (II) | 1 704 895.00 | 192 953.00 | 1 511 941.00 | 1 704 895.00 |
CO Grand total (0 to V) | 3 416 599.00 | 669 717.00 | 2 746 882.00 | 3 416 599.00 |
CP Shares due in less than one year | 622 839.00 | | | 622 839.00 |
CU Other investments | 1 088 865.00 | 449 764.00 | 639 101.00 | 1 088 865.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 550 000.00 | 550 000.00 | | 550 000.00 |
DD Legal reserve (1) | 69 338.00 | 69 338.00 | | 69 338.00 |
DF Regulated reserves (1) | 33.00 | 33.00 | | 33.00 |
DG Other reserves | 1 900 945.00 | 1 645 096.00 | | 1 900 945.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -248 712.00 | 255 849.00 | | -248 712.00 |
DL TOTAL (I) | 2 271 604.00 | 2 520 316.00 | | 2 271 604.00 |
DP Provisions for Risks | 3 128.00 | | | 3 128.00 |
DR TOTAL (IV) | 3 128.00 | | | 3 128.00 |
DV Miscellaneous Loans and Financial Debts (4) | 459 280.00 | 123 536.00 | | 459 280.00 |
DX Trade payables and related accounts | 11 370.00 | 9 289.00 | | 11 370.00 |
DY Tax and social security liabilities | 1 500.00 | 4 134.00 | | 1 500.00 |
EC TOTAL (IV) | 472 150.00 | 136 960.00 | | 472 150.00 |
EE Grand total (I to V) | 2 746 882.00 | 2 657 275.00 | | 2 746 882.00 |
EG Accrued income and payables due within one year | 472 150.00 | 136 960.00 | | 472 150.00 |
| |
| 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 | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 7 056.00 | |
FX Taxes, duties, and similar payments | | | 500.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 3 128.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 192 953.00 | |
GF Total Operating Expenses (II) | | | 203 637.00 | |
GG - OPERATING RESULT (I - II) | | | -203 636.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 22 578.00 | |
GO Net income from sales of marketable securities | | | 8 820.00 | |
GP Total financial income (V) | | | 31 398.00 | |
GQ Financial allocations to depreciation and provisions | | | 77 000.00 | |
GU Total financial expenses (VI) | | | 77 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -45 602.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -249 238.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 526.00 | 500.00 | | 526.00 |
HD Total exceptional income (VII) | 526.00 | 500.00 | | 526.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 526.00 | 500.00 | | 526.00 |
HL TOTAL REVENUE (I + III + V + VII) | 31 925.00 | 667 804.00 | | 31 925.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 280 637.00 | 411 955.00 | | 280 637.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -248 712.00 | 255 849.00 | | -248 712.00 |
| |
| 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 | 1 692 179.00 | | 33 377.00 | 1 692 179.00 |
I3 DECREASES Total Financial Fixed Assets | 13 851.00 | | 1 711 704.00 | 13 851.00 |
I4 DECREASES Grand Total | 13 851.00 | | 1 711 704.00 | 13 851.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 692 179.00 | | 33 377.00 | 1 692 179.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | | 27 000.00 | | |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | | 3 128.00 | | |
6X Other provisions for depreciation | | 192 953.00 | | |
7B Total provisions for depreciation | 399 764.00 | 269 953.00 | | 399 764.00 |
7C Grand total | 399 764.00 | 273 081.00 | | 399 764.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | 196 081.00 | | |
UG - Financial | | 77 000.00 | | |
| |
| 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 | 11 370.00 | 11 370.00 | | 11 370.00 |
UL Receivables related to investments | 622 839.00 | 622 839.00 | | 622 839.00 |
VB VAT | 2 930.00 | 2 930.00 | | 2 930.00 |
VC Group and associates | 840 389.00 | 840 389.00 | | 840 389.00 |
VI Group and Associates | 459 280.00 | 459 280.00 | | 459 280.00 |
VM Income taxes | 33 929.00 | 33 929.00 | | 33 929.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 500.00 | 1 500.00 | | 1 500.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 844.00 | 1 844.00 | | 1 844.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 501 931.00 | 1 501 931.00 | | 1 501 931.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 472 150.00 | 472 150.00 | | 472 150.00 |
