| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 30 322.00 | 22 762.00 | 7 559.00 | 30 322.00 |
BB Receivables related to investments | 1 151 018.00 | | 1 151 018.00 | 1 151 018.00 |
BH Other financial assets | 2 310.00 | | 2 310.00 | 2 310.00 |
BJ TOTAL (I) | 1 185 540.00 | 22 762.00 | 1 162 778.00 | 1 185 540.00 |
BZ Other receivables | 38 012.00 | | 38 012.00 | 38 012.00 |
CD Marketable securities | 1 996 093.00 | | 1 996 093.00 | 1 996 093.00 |
CF Cash and cash equivalents | 205 458.00 | | 205 458.00 | 205 458.00 |
CH Prepaid expenses | 1 170.00 | | 1 170.00 | 1 170.00 |
CJ TOTAL (II) | 2 240 735.00 | | 2 240 735.00 | 2 240 735.00 |
CO Grand total (0 to V) | 3 426 276.00 | 22 762.00 | 3 403 513.00 | 3 426 276.00 |
CU Other investments | 1 890.00 | | 1 890.00 | 1 890.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 567 780.00 | | | 1 567 780.00 |
DD Legal reserve (1) | 156 778.00 | | | 156 778.00 |
DG Other reserves | 1 931 953.00 | | | 1 931 953.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -255 974.00 | | | -255 974.00 |
DL TOTAL (I) | 3 400 537.00 | | | 3 400 537.00 |
DV Miscellaneous Loans and Financial Debts (4) | 240.00 | | | 240.00 |
DX Trade payables and related accounts | 2 735.00 | | | 2 735.00 |
EC TOTAL (IV) | 2 976.00 | | | 2 976.00 |
EE Grand total (I to V) | 3 403 513.00 | | | 3 403 513.00 |
EG Accrued income and payables due within one year | 2 976.00 | | | 2 976.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 64 936.00 | | 64 936.00 | 64 936.00 |
FJ Net sales | 64 936.00 | | 64 936.00 | 64 936.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 435.00 | |
FR Total operating income (I) | | | 65 373.00 | |
FW Other purchases and external expenses | | | 21 626.00 | |
FX Taxes, duties, and similar payments | | | 3 252.00 | |
FY Salaries and Wages | | | 37 000.00 | |
FZ Social Security Contributions | | | 27 386.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 580.00 | |
GE Other Expenses | | | 81.00 | |
GF Total Operating Expenses (II) | | | 96 927.00 | |
GG - OPERATING RESULT (I - II) | | | -31 554.00 | |
GI Supported loss or transferred profit (IV) | | | 39 266.00 | |
GL Other interest and similar income | | | 102 577.00 | |
GO Net income from sales of marketable securities | | | 59 292.00 | |
GP Total financial income (V) | | | 161 869.00 | |
GT Net expenses on sales of marketable securities | | | 347 022.00 | |
GU Total financial expenses (VI) | | | 347 022.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -185 153.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -255 974.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 435.00 | | | 435.00 |
A2 TOTAL ASSETS | 27 386.00 | | | 27 386.00 |
HL TOTAL REVENUE (I + III + V + VII) | 227 242.00 | | | 227 242.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 483 217.00 | | | 483 217.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -255 974.00 | | | -255 974.00 |
| |
| 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 | 924 808.00 | | 260 733.00 | 924 808.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 155 219.00 | |
I4 DECREASES Grand Total | | | 1 185 541.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 30 322.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 30 322.00 | | | 30 322.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 894 485.00 | | 260 733.00 | 894 485.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 15 182.00 | 7 581.00 | | 15 182.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 15 182.00 | 7 581.00 | | 15 182.00 |
| |
| 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 | 2 735.00 | 2 735.00 | | 2 735.00 |
8K Other liabilities (including liabilities related to repo transactions) | 241.00 | 241.00 | | 241.00 |
UL Receivables related to investments | 1 151 019.00 | | | 1 151 019.00 |
UT Other financial assets | 2 310.00 | | | 2 310.00 |
VP Miscellaneous | 38 012.00 | | | 38 012.00 |
VS Prepaid expenses | 1 171.00 | | | 1 171.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 192 512.00 | 39 183.00 | 1 153 329.00 | 1 192 512.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 976.00 | 2 976.00 | | 2 976.00 |
