| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 977.00 | 977.00 | | 977.00 |
BB Receivables related to investments | 1 808 479.00 | 7 000.00 | 1 801 479.00 | 1 808 479.00 |
BD Other fixed assets | 469 190.00 | | 469 190.00 | 469 190.00 |
BF Loans | 42 249.00 | | 42 249.00 | 42 249.00 |
BJ TOTAL (I) | 2 320 895.00 | 7 977.00 | 2 312 918.00 | 2 320 895.00 |
BZ Other receivables | 288 727.00 | | 288 727.00 | 288 727.00 |
CD Marketable securities | 8 849 629.00 | 530 607.00 | 8 319 022.00 | 8 849 629.00 |
CF Cash and cash equivalents | 1 509 921.00 | | 1 509 921.00 | 1 509 921.00 |
CH Prepaid expenses | 212.00 | | 212.00 | 212.00 |
CJ TOTAL (II) | 10 648 490.00 | 530 607.00 | 10 117 883.00 | 10 648 490.00 |
CO Grand total (0 to V) | 12 969 385.00 | 538 584.00 | 12 430 801.00 | 12 969 385.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000 000.00 | 2 000 000.00 | | 2 000 000.00 |
DB Share, merger, contribution premiums, etc. | 3 829 150.00 | 3 829 150.00 | | 3 829 150.00 |
DD Legal reserve (1) | 71 959.00 | 34 678.00 | | 71 959.00 |
DG Other reserves | 1 300 000.00 | 600 000.00 | | 1 300 000.00 |
DH Retained earnings | 35 740.00 | 27 415.00 | | 35 740.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -311 589.00 | 745 606.00 | | -311 589.00 |
DL TOTAL (I) | 6 925 260.00 | 7 236 849.00 | | 6 925 260.00 |
DU Loans and Debts from Credit Institutions (3) | 5 498 312.00 | 4 006 134.00 | | 5 498 312.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 500.00 | 3 500.00 | | 3 500.00 |
DX Trade payables and related accounts | 3 730.00 | 3 660.00 | | 3 730.00 |
DY Tax and social security liabilities | | 232 358.00 | | |
EA Other liabilities | | 180 266.00 | | |
EC TOTAL (IV) | 5 505 541.00 | 4 425 918.00 | | 5 505 541.00 |
EE Grand total (I to V) | 12 430 801.00 | 11 662 766.00 | | 12 430 801.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 12 000.00 | | 12 000.00 | 12 000.00 |
FJ Net sales | 12 000.00 | | 12 000.00 | 12 000.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 12 003.00 | |
FW Other purchases and external expenses | | | 78 114.00 | |
FX Taxes, duties, and similar payments | | | 152.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 78 267.00 | |
GG - OPERATING RESULT (I - II) | | | -66 264.00 | |
GP Total financial income (V) | | | 411 930.00 | |
GU Total financial expenses (VI) | | | 658 094.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -246 163.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -312 428.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 428.00 | 502.00 | | 428.00 |
HH Total exceptional expenses (VIII) | 1 360.00 | | | 1 360.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -931.00 | 502.00 | | -931.00 |
HK Income tax | -1 771.00 | 259 654.00 | | -1 771.00 |
HL TOTAL REVENUE (I + III + V + VII) | 424 361.00 | 1 399 600.00 | | 424 361.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 735 950.00 | 653 995.00 | | 735 950.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -311 588.00 | 745 606.00 | | -311 588.00 |
| |
| 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 | 2 392 813.00 | | 344 985.00 | 2 392 813.00 |
I3 DECREASES Total Financial Fixed Assets | | 416 903.00 | 2 319 918.00 | |
I4 DECREASES Grand Total | | 416 903.00 | 2 320 895.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 977.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 977.00 | | | 977.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 391 836.00 | | 344 985.00 | 2 391 836.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 977.00 | | | 977.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 977.00 | | | 977.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 3 500.00 | 3 500.00 | | 3 500.00 |
8B Suppliers and Related Accounts | 3 730.00 | 3 730.00 | | 3 730.00 |
UP Loans | 42 249.00 | | | 42 249.00 |
VG Loans with a maturity of up to one year at origin | 1 498 312.00 | 1 498 312.00 | | 1 498 312.00 |
VH Loans with a maturity of more than one year at origin | 4 000 000.00 | | 4 000 000.00 | 4 000 000.00 |
VP Miscellaneous | 288 727.00 | | | 288 727.00 |
VS Prepaid expenses | 212.00 | | | 212.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 331 188.00 | 288 939.00 | 42 249.00 | 331 188.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 505 541.00 | 1 505 541.00 | 4 000 000.00 | 5 505 541.00 |
