| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 431.00 | 431.00 | | 431.00 |
AT Other tangible assets | 1 076.00 | 688.00 | 389.00 | 1 076.00 |
BB Receivables related to investments | 3 309.00 | | 3 309.00 | 3 309.00 |
BJ TOTAL (I) | 4 817.00 | 1 119.00 | 3 698.00 | 4 817.00 |
BZ Other receivables | 332 968.00 | | 332 968.00 | 332 968.00 |
CD Marketable securities | 1 046 821.00 | 3 950.00 | 1 042 871.00 | 1 046 821.00 |
CF Cash and cash equivalents | 331 689.00 | | 331 689.00 | 331 689.00 |
CJ TOTAL (II) | 1 711 478.00 | 3 950.00 | 1 707 528.00 | 1 711 478.00 |
CO Grand total (0 to V) | 1 716 295.00 | 5 069.00 | 1 711 226.00 | 1 716 295.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 450 000.00 | 450 000.00 | | 450 000.00 |
DD Legal reserve (1) | 45 000.00 | 45 000.00 | | 45 000.00 |
DG Other reserves | 925 343.00 | 1 015 236.00 | | 925 343.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 785.00 | 10 307.00 | | 27 785.00 |
DL TOTAL (I) | 1 448 128.00 | 1 520 543.00 | | 1 448 128.00 |
DQ Provisions for Expenses | 227 322.00 | 227 322.00 | | 227 322.00 |
DR TOTAL (IV) | 227 322.00 | 227 322.00 | | 227 322.00 |
DV Miscellaneous Loans and Financial Debts (4) | 140.00 | | | 140.00 |
DX Trade payables and related accounts | 6 043.00 | 8 636.00 | | 6 043.00 |
DY Tax and social security liabilities | 21 192.00 | 5 455.00 | | 21 192.00 |
EA Other liabilities | 8 400.00 | 8 400.00 | | 8 400.00 |
EC TOTAL (IV) | 35 776.00 | 22 491.00 | | 35 776.00 |
EE Grand total (I to V) | 1 711 226.00 | 1 770 356.00 | | 1 711 226.00 |
EI Including equity loans | 140.00 | | | 140.00 |
| |
| 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 | | | 13 880.00 | |
FX Taxes, duties, and similar payments | | | 1 465.00 | |
FY Salaries and Wages | | | 18 000.00 | |
FZ Social Security Contributions | | | 9 613.00 | |
GB Operating Expenses - Provisions | | | 560.00 | |
GE Other Expenses | | | 8 401.00 | |
GF Total Operating Expenses (II) | | | 51 919.00 | |
GG - OPERATING RESULT (I - II) | | | -51 918.00 | |
GP Total financial income (V) | | | 103 110.00 | |
GU Total financial expenses (VI) | | | 9 836.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 93 274.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 41 356.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 13 571.00 | 3 307.00 | | 13 571.00 |
HL TOTAL REVENUE (I + III + V + VII) | 103 111.00 | 108 657.00 | | 103 111.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 75 326.00 | 98 350.00 | | 75 326.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 785.00 | 10 307.00 | | 27 785.00 |
| |
| 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 | 4 817.00 | | | 4 817.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 309.00 | |
I4 DECREASES Grand Total | | | 4 817.00 | |
IO DECREASES Total including other intangible assets | | | 431.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 076.00 | |
KD ACQUISITIONS Total including other intangible assets | 431.00 | | | 431.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 076.00 | | | 1 076.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 309.00 | | | 3 309.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 559.00 | 560.00 | 1 119.00 | 559.00 |
PE DEPRECIATION Total including other intangible assets | 260.00 | 171.00 | 431.00 | 260.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 299.00 | 389.00 | 688.00 | 299.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 227 322.00 | | | 227 322.00 |
7C Grand total | 227 322.00 | | | 227 322.00 |
| |
| 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 | 6 043.00 | 6 043.00 | | 6 043.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 540.00 | 8 540.00 | | 8 540.00 |
VP Miscellaneous | 332 968.00 | 332 968.00 | | 332 968.00 |
VQ Other Taxes, Duties, and Similar Debts | 21 192.00 | 21 192.00 | | 21 192.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 332 968.00 | 332 968.00 | | 332 968.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 35 776.00 | 35 776.00 | | 35 776.00 |
