| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 152.00 | | 152.00 | 152.00 |
BJ TOTAL (I) | 152.00 | | 152.00 | 152.00 |
BZ Other receivables | 25 428.00 | | 25 428.00 | 25 428.00 |
CD Marketable securities | 2 554 785.00 | 174 936.00 | 2 379 849.00 | 2 554 785.00 |
CF Cash and cash equivalents | 9 863.00 | | 9 863.00 | 9 863.00 |
CJ TOTAL (II) | 2 590 076.00 | 174 936.00 | 2 415 140.00 | 2 590 076.00 |
CO Grand total (0 to V) | 2 590 228.00 | 174 936.00 | 2 415 293.00 | 2 590 228.00 |
CP Shares due in less than one year | 152.00 | | | 152.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 893 280.00 | 893 280.00 | | 893 280.00 |
DD Legal reserve (1) | 104 966.00 | 104 966.00 | | 104 966.00 |
DG Other reserves | 1 309 299.00 | 1 427 097.00 | | 1 309 299.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -156 855.00 | -34 052.00 | | -156 855.00 |
DL TOTAL (I) | 2 150 690.00 | 2 391 290.00 | | 2 150 690.00 |
DU Loans and Debts from Credit Institutions (3) | 4 387.00 | 1 919.00 | | 4 387.00 |
DV Miscellaneous Loans and Financial Debts (4) | 216 279.00 | 157 658.00 | | 216 279.00 |
DX Trade payables and related accounts | 7 410.00 | 8 744.00 | | 7 410.00 |
DY Tax and social security liabilities | 36 527.00 | 34 858.00 | | 36 527.00 |
EC TOTAL (IV) | 264 603.00 | 203 180.00 | | 264 603.00 |
EE Grand total (I to V) | 2 415 293.00 | 2 594 470.00 | | 2 415 293.00 |
EG Accrued income and payables due within one year | 254 603.00 | 203 180.00 | | 254 603.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 809.00 | | | 809.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 38 451.00 | |
FX Taxes, duties, and similar payments | | | 3 594.00 | |
FY Salaries and Wages | | | 30 457.00 | |
FZ Social Security Contributions | | | 12 026.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 84 533.00 | |
GG - OPERATING RESULT (I - II) | | | -84 532.00 | |
GL Other interest and similar income | | | 52 023.00 | |
GM Reversals of provisions and transfers of expenses | | | 75 095.00 | |
GO Net income from sales of marketable securities | | | 28 747.00 | |
GP Total financial income (V) | | | 155 865.00 | |
GQ Financial allocations to depreciation and provisions | | | 174 936.00 | |
GR Interest and similar expenses | | | 22.00 | |
GT Net expenses on sales of marketable securities | | | 53 230.00 | |
GU Total financial expenses (VI) | | | 228 188.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -72 323.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -156 855.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 151 097.00 | | |
HH Total exceptional expenses (VIII) | | 151 097.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -151 097.00 | | |
HK Income tax | | 27 213.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 155 866.00 | 369 498.00 | | 155 866.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 312 721.00 | 403 550.00 | | 312 721.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -156 855.00 | -34 052.00 | | -156 855.00 |
| |
| 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 | 152.00 | | | 152.00 |
I4 DECREASES Grand Total | | | 152.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 152.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 152.00 | | | 152.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 75 095.00 | 174 936.00 | 75 095.00 | 75 095.00 |
7B Total provisions for depreciation | 75 095.00 | 174 936.00 | 75 095.00 | 75 095.00 |
7C Grand total | 75 095.00 | 174 936.00 | 75 095.00 | 75 095.00 |
UG - Financial | | 174 535.00 | 75 095.00 | |
| |
| 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 | 7 410.00 | 7 410.00 | | 7 410.00 |
8C Staff and Related Accounts | 2 402.00 | 2 402.00 | | 2 402.00 |
8D Social Security and Other Social Organizations | 5 548.00 | 5 548.00 | | 5 548.00 |
UL Receivables related to investments | 152.00 | 152.00 | | 152.00 |
VG Loans with a maturity of up to one year at origin | 4 387.00 | 4 387.00 | | 4 387.00 |
VI Group and Associates | 216 279.00 | 216 279.00 | | 216 279.00 |
VM Income taxes | 25 428.00 | 25 428.00 | 1.00 | 25 428.00 |
VQ Other Taxes, Duties, and Similar Debts | 28 577.00 | 28 577.00 | | 28 577.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 25 580.00 | 25 580.00 | | 25 580.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 264 603.00 | 264 603.00 | | 264 603.00 |
