| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 193 466.00 | | 193 466.00 | 193 466.00 |
CD Marketable securities | 1 281.00 | | 1 281.00 | 1 281.00 |
CF Cash and cash equivalents | 1 420 922.00 | | 1 420 922.00 | 1 420 922.00 |
CJ TOTAL (II) | 1 422 202.00 | | 1 422 202.00 | 1 422 202.00 |
CO Grand total (0 to V) | 1 615 669.00 | | 1 615 669.00 | 1 615 669.00 |
CU Other investments | 193 466.00 | | 193 466.00 | 193 466.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 179 808.00 | | | 179 808.00 |
DB Share, merger, contribution premiums, etc. | 58 502.00 | | | 58 502.00 |
DD Legal reserve (1) | 20 621.00 | | | 20 621.00 |
DG Other reserves | 1 003 771.00 | | | 1 003 771.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 340 322.00 | | | 340 322.00 |
DL TOTAL (I) | 1 603 024.00 | | | 1 603 024.00 |
DU Loans and Debts from Credit Institutions (3) | 64.00 | | | 64.00 |
DX Trade payables and related accounts | 12 580.00 | | | 12 580.00 |
EC TOTAL (IV) | 12 645.00 | | | 12 645.00 |
EE Grand total (I to V) | 1 615 669.00 | | | 1 615 669.00 |
EG Accrued income and payables due within one year | 12 645.00 | | | 12 645.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 64.00 | | | 64.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 208.00 | |
FX Taxes, duties, and similar payments | | | 169.00 | |
GF Total Operating Expenses (II) | | | 9 377.00 | |
GG - OPERATING RESULT (I - II) | | | -9 377.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 9 167.00 | |
GP Total financial income (V) | | | 9 167.00 | |
GR Interest and similar expenses | | | 3 691.00 | |
GU Total financial expenses (VI) | | | 3 691.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 476.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 902.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 944 329.00 | | | 944 329.00 |
HD Total exceptional income (VII) | 944 329.00 | | | 944 329.00 |
HE Exceptional expenses on management operations | 1.00 | | | 1.00 |
HF Exceptional expenses on capital transactions | 600 104.00 | | | 600 104.00 |
HH Total exceptional expenses (VIII) | 600 105.00 | | | 600 105.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 344 224.00 | | | 344 224.00 |
HL TOTAL REVENUE (I + III + V + VII) | 953 496.00 | | | 953 496.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 613 174.00 | | | 613 174.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 340 322.00 | | | 340 322.00 |
| |
| 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 | 1 479 987.00 | | 966 955.00 | 1 479 987.00 |
I3 DECREASES Total Financial Fixed Assets | | 2 253 476.00 | 193 466.00 | |
I4 DECREASES Grand Total | | 2 253 476.00 | 193 466.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 479 987.00 | | 966 955.00 | 1 479 987.00 |
| |
| 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 | 12 580.00 | 12 580.00 | | 12 580.00 |
VG Loans with a maturity of up to one year at origin | 64.00 | 64.00 | | 64.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 645.00 | 12 645.00 | | 12 645.00 |
