| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 7 000.00 | | 7 000.00 | 7 000.00 |
BD Other fixed assets | 6 242 523.00 | 403 406.00 | 5 839 117.00 | 6 242 523.00 |
BJ TOTAL (I) | 7 179 523.00 | 595 406.00 | 6 584 117.00 | 7 179 523.00 |
BZ Other receivables | 644.00 | | 644.00 | 644.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 2 853 849.00 | | 2 853 849.00 | 2 853 849.00 |
CJ TOTAL (II) | 2 854 492.00 | | 2 854 492.00 | 2 854 492.00 |
CO Grand total (0 to V) | 10 034 015.00 | 595 406.00 | 9 438 609.00 | 10 034 015.00 |
CU Other investments | 930 000.00 | 192 000.00 | 738 000.00 | 930 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 751 000.00 | 5 751 000.00 | | 5 751 000.00 |
DD Legal reserve (1) | 62 993.00 | 62 234.00 | | 62 993.00 |
DG Other reserves | 907 431.00 | 908 190.00 | | 907 431.00 |
DH Retained earnings | -128 402.00 | 14 415.00 | | -128 402.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 904 365.00 | -142 817.00 | | 904 365.00 |
DL TOTAL (I) | 7 497 387.00 | 6 593 022.00 | | 7 497 387.00 |
DX Trade payables and related accounts | 24 068.00 | 21 965.00 | | 24 068.00 |
DY Tax and social security liabilities | 335 657.00 | | | 335 657.00 |
DZ Fixed asset liabilities and related accounts | 1 581 497.00 | 1 123 500.00 | | 1 581 497.00 |
EC TOTAL (IV) | 1 941 222.00 | 1 145 465.00 | | 1 941 222.00 |
EE Grand total (I to V) | 9 438 609.00 | 7 738 487.00 | | 9 438 609.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 800.00 | |
FR Total operating income (I) | | | 800.00 | |
FW Other purchases and external expenses | | | 60 229.00 | |
FX Taxes, duties, and similar payments | | | 152.00 | |
GE Other Expenses | | | 664.00 | |
GF Total Operating Expenses (II) | | | 61 045.00 | |
GG - OPERATING RESULT (I - II) | | | -60 245.00 | |
GK Income from other securities and fixed asset receivables | | | 30 000.00 | |
GL Other interest and similar income | | | 37 083.00 | |
GM Reversals of provisions and transfers of expenses | | | 190 593.00 | |
GP Total financial income (V) | | | 257 673.00 | |
GQ Financial allocations to depreciation and provisions | | | 61 406.00 | |
GU Total financial expenses (VI) | | | 61 406.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 196 267.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 136 022.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 523 540.00 | 418 903.00 | | 1 523 540.00 |
HC Reversals of provisions and transfers of expenses | | 269 288.00 | | |
HD Total exceptional income (VII) | 1 523 540.00 | 688 191.00 | | 1 523 540.00 |
HF Exceptional expenses on capital transactions | 380 885.00 | 554 256.00 | | 380 885.00 |
HH Total exceptional expenses (VIII) | 380 885.00 | 554 256.00 | | 380 885.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 142 655.00 | 133 935.00 | | 1 142 655.00 |
HK Income tax | 374 312.00 | 38 655.00 | | 374 312.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 782 013.00 | 812 256.00 | | 1 782 013.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 877 648.00 | 955 073.00 | | 877 648.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 904 365.00 | -142 817.00 | | 904 365.00 |
| |
| 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 | 6 138 931.00 | | 1 712 000.00 | 6 138 931.00 |
I3 DECREASES Total Financial Fixed Assets | | 671 409.00 | 7 172 523.00 | |
I4 DECREASES Grand Total | | 671 409.00 | 7 179 523.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 000.00 | | | 7 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 131 931.00 | | 1 712 000.00 | 6 131 931.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 510 590.00 | 61 406.00 | 168 590.00 | 510 590.00 |
7B Total provisions for depreciation | 724 590.00 | 61 406.00 | 190 590.00 | 724 590.00 |
7C Grand total | 724 590.00 | 61 406.00 | 190 590.00 | 724 590.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 61 406.00 | 190 590.00 | |
| |
| 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 | 24 068.00 | 24 068.00 | | 24 068.00 |
8E Income Taxes | 335 657.00 | 335 657.00 | | 335 657.00 |
8J Fixed Asset Liabilities and Related Accounts | 1 581 497.00 | 1 581 497.00 | | 1 581 497.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 644.00 | 644.00 | | 644.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 644.00 | 644.00 | | 644.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 941 222.00 | 1 941 222.00 | | 1 941 222.00 |
