| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 2 782 622.00 | | 2 782 622.00 | 2 782 622.00 |
BJ TOTAL (I) | 16 714 401.00 | | 16 714 401.00 | 16 714 401.00 |
BZ Other receivables | 101 612.00 | | 101 612.00 | 101 612.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 16 073 548.00 | | 16 073 548.00 | 16 073 548.00 |
CJ TOTAL (II) | 16 175 159.00 | | 16 175 159.00 | 16 175 159.00 |
CO Grand total (0 to V) | 32 889 561.00 | | 32 889 561.00 | 32 889 561.00 |
CS Evaluated investments - equity method | 5 805 079.00 | | 5 805 079.00 | 5 805 079.00 |
CU Other investments | 8 126 701.00 | | 8 126 701.00 | 8 126 701.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 358 643.00 | 5 608 643.00 | | 7 358 643.00 |
DB Share, merger, contribution premiums, etc. | 25 825 929.00 | 20 575 929.00 | | 25 825 929.00 |
DD Legal reserve (1) | 21 000.00 | 21 000.00 | | 21 000.00 |
DH Retained earnings | -365 263.00 | -235 598.00 | | -365 263.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 518.00 | -129 665.00 | | -2 518.00 |
DL TOTAL (I) | 32 837 790.00 | 25 840 309.00 | | 32 837 790.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 7 000 000.00 | | |
DX Trade payables and related accounts | 51 770.00 | 412 009.00 | | 51 770.00 |
EC TOTAL (IV) | 51 770.00 | 7 412 009.00 | | 51 770.00 |
EE Grand total (I to V) | 32 889 561.00 | 33 252 318.00 | | 32 889 561.00 |
EG Accrued income and payables due within one year | 51 770.00 | 7 412 009.00 | | 51 770.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 229 444.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 229 444.00 | |
GG - OPERATING RESULT (I - II) | | | -229 444.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GK Income from other securities and fixed asset receivables | | | 161 632.00 | |
GL Other interest and similar income | | | 65 294.00 | |
GP Total financial income (V) | | | 226 926.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 226 926.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 518.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 226 926.00 | 138 529.00 | | 226 926.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 229 444.00 | 268 194.00 | | 229 444.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 518.00 | -129 665.00 | | -2 518.00 |
| |
| 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 | 9 764 136.00 | | 6 950 265.00 | 9 764 136.00 |
I3 DECREASES Total Financial Fixed Assets | | | 16 714 401.00 | |
I4 DECREASES Grand Total | | | 16 714 401.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 764 136.00 | | 6 950 265.00 | 9 764 136.00 |
| |
| 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 | 51 770.00 | 51 770.00 | | 51 770.00 |
UL Receivables related to investments | 5 805 079.00 | | 5 805 079.00 | 5 805 079.00 |
VP Miscellaneous | 101 612.00 | 101 612.00 | | 101 612.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 906 890.00 | 101 812.00 | 5 805 079.00 | 5 906 890.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 51 770.00 | 51 770.00 | | 51 770.00 |
