| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 292 892.00 | | 292 892.00 | 292 892.00 |
BD Other fixed assets | 120 000.00 | | 120 000.00 | 120 000.00 |
BJ TOTAL (I) | 1 212 892.00 | | 1 212 892.00 | 1 212 892.00 |
BX Customers and related accounts | 5 605.00 | | 5 605.00 | 5 605.00 |
BZ Other receivables | 126 587.00 | 86 331.00 | 40 257.00 | 126 587.00 |
CF Cash and cash equivalents | 702 081.00 | | 702 081.00 | 702 081.00 |
CH Prepaid expenses | 2 642.00 | | 2 642.00 | 2 642.00 |
CJ TOTAL (II) | 836 915.00 | 86 331.00 | 750 585.00 | 836 915.00 |
CO Grand total (0 to V) | 2 049 807.00 | 86 331.00 | 1 963 476.00 | 2 049 807.00 |
CP Shares due in less than one year | 292 892.00 | | | 292 892.00 |
CU Other investments | 800 000.00 | | 800 000.00 | 800 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 581 034.00 | 581 034.00 | | 581 034.00 |
DD Legal reserve (1) | 70 620.00 | 70 620.00 | | 70 620.00 |
DG Other reserves | 999 755.00 | 982 443.00 | | 999 755.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -56 061.00 | 17 313.00 | | -56 061.00 |
DL TOTAL (I) | 1 595 348.00 | 1 651 409.00 | | 1 595 348.00 |
DV Miscellaneous Loans and Financial Debts (4) | 365 531.00 | 469 624.00 | | 365 531.00 |
DX Trade payables and related accounts | 1 118.00 | 3 631.00 | | 1 118.00 |
DY Tax and social security liabilities | 934.00 | | | 934.00 |
EA Other liabilities | 544.00 | | | 544.00 |
EC TOTAL (IV) | 368 128.00 | 473 255.00 | | 368 128.00 |
EE Grand total (I to V) | 1 963 476.00 | 2 124 664.00 | | 1 963 476.00 |
EG Accrued income and payables due within one year | 210 128.00 | 236 255.00 | | 210 128.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 4 671.00 | | 4 671.00 | 4 671.00 |
FJ Net sales | 4 671.00 | | 4 671.00 | 4 671.00 |
FR Total operating income (I) | | | 4 671.00 | |
FW Other purchases and external expenses | | | 10 661.00 | |
FY Salaries and Wages | | | 1 281.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 86 331.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 98 272.00 | |
GG - OPERATING RESULT (I - II) | | | -93 601.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 39 304.00 | |
GL Other interest and similar income | | | 2 494.00 | |
GP Total financial income (V) | | | 41 799.00 | |
GR Interest and similar expenses | | | 4 246.00 | |
GU Total financial expenses (VI) | | | 4 246.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 37 552.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -56 049.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 12.00 | | | 12.00 |
HH Total exceptional expenses (VIII) | 12.00 | | | 12.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -12.00 | | | -12.00 |
HK Income tax | | 1 556.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 46 470.00 | 50 068.00 | | 46 470.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 102 530.00 | 32 756.00 | | 102 530.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -56 061.00 | 17 313.00 | | -56 061.00 |
| |
| 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 | 1 173 588.00 | | 39 304.00 | 1 173 588.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 212 892.00 | |
I4 DECREASES Grand Total | | | 1 212 892.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 173 588.00 | | 39 304.00 | 1 173 588.00 |
| |
| 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 | 238 481.00 | 80 481.00 | 158 000.00 | 238 481.00 |
8B Suppliers and Related Accounts | 1 118.00 | 1 118.00 | | 1 118.00 |
8K Other liabilities (including liabilities related to repo transactions) | 544.00 | 544.00 | | 544.00 |
UL Receivables related to investments | 292 892.00 | 292 892.00 | | 292 892.00 |
UX Other trade receivables | 5 605.00 | 5 605.00 | | 5 605.00 |
VB VAT | 2 464.00 | 2 464.00 | | 2 464.00 |
VI Group and Associates | 127 050.00 | 127 050.00 | | 127 050.00 |
VK Loans repaid during the year | 79 000.00 | | | 79 000.00 |
VM Income taxes | 37 323.00 | 37 323.00 | | 37 323.00 |
VP Miscellaneous | 470.00 | 470.00 | | 470.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 86 331.00 | 86 331.00 | | 86 331.00 |
VS Prepaid expenses | 2 642.00 | 2 642.00 | | 2 642.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 427 726.00 | 427 726.00 | | 427 726.00 |
VW VAT | 934.00 | 934.00 | | 934.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 368 128.00 | 210 128.00 | 158 000.00 | 368 128.00 |
