| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 418 221.00 | | 418 221.00 | 418 221.00 |
BH Other financial assets | 100.00 | | 100.00 | 100.00 |
BJ TOTAL (I) | 2 373 317.00 | | 2 373 317.00 | 2 373 317.00 |
BX Customers and related accounts | 2 847.00 | | 2 847.00 | 2 847.00 |
BZ Other receivables | 1 520.00 | | 1 520.00 | 1 520.00 |
CD Marketable securities | 100 000.00 | | 100 000.00 | 100 000.00 |
CF Cash and cash equivalents | 146 852.00 | | 146 852.00 | 146 852.00 |
CH Prepaid expenses | 2 499.00 | | 2 499.00 | 2 499.00 |
CJ TOTAL (II) | 253 719.00 | | 253 719.00 | 253 719.00 |
CO Grand total (0 to V) | 2 627 036.00 | | 2 627 036.00 | 2 627 036.00 |
CP Shares due in less than one year | 418 321.00 | | | 418 321.00 |
CU Other investments | 1 954 996.00 | | 1 954 996.00 | 1 954 996.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 606 104.00 | 606 104.00 | | 606 104.00 |
DB Share, merger, contribution premiums, etc. | 829 782.00 | 829 782.00 | | 829 782.00 |
DD Legal reserve (1) | 60 611.00 | 60 611.00 | | 60 611.00 |
DG Other reserves | 1 130 933.00 | 1 228 875.00 | | 1 130 933.00 |
DH Retained earnings | 1.00 | 1.00 | | 1.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 422.00 | 2 057.00 | | -8 422.00 |
DL TOTAL (I) | 2 619 009.00 | 2 727 431.00 | | 2 619 009.00 |
DU Loans and Debts from Credit Institutions (3) | 35.00 | 38 289.00 | | 35.00 |
DV Miscellaneous Loans and Financial Debts (4) | 280.00 | 280.00 | | 280.00 |
DX Trade payables and related accounts | 3 796.00 | 3 780.00 | | 3 796.00 |
DY Tax and social security liabilities | 1 417.00 | 1 661.00 | | 1 417.00 |
EB Prepaid income (2) | 2 499.00 | 1 851.00 | | 2 499.00 |
EC TOTAL (IV) | 8 027.00 | 45 861.00 | | 8 027.00 |
EE Grand total (I to V) | 2 627 036.00 | 2 773 292.00 | | 2 627 036.00 |
EG Accrued income and payables due within one year | 8 027.00 | 45 861.00 | | 8 027.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 366.00 | | 3 366.00 | 3 366.00 |
FJ Net sales | 3 366.00 | | 3 366.00 | 3 366.00 |
FR Total operating income (I) | | | 3 366.00 | |
FW Other purchases and external expenses | | | 10 837.00 | |
FX Taxes, duties, and similar payments | | | 165.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 11 002.00 | |
GG - OPERATING RESULT (I - II) | | | -7 636.00 | |
GL Other interest and similar income | | | 1 881.00 | |
GP Total financial income (V) | | | 1 881.00 | |
GR Interest and similar expenses | | | 464.00 | |
GU Total financial expenses (VI) | | | 464.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 417.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 219.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 203.00 | 3 722.00 | | 2 203.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 247.00 | 16 140.00 | | 5 247.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 669.00 | 14 083.00 | | 13 669.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 422.00 | 2 057.00 | | -8 422.00 |
| |
| 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 | 1 952 364.00 | | 420 953.00 | 1 952 364.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 373 317.00 | |
I4 DECREASES Grand Total | | | 2 373 317.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 952 364.00 | | 420 953.00 | 1 952 364.00 |
| |
| 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 | 3 796.00 | 3 796.00 | | 3 796.00 |
8L Deferred income | 2 499.00 | 2 499.00 | | 2 499.00 |
UL Receivables related to investments | 418 221.00 | 418 221.00 | | 418 221.00 |
UT Other financial assets | 100.00 | 100.00 | | 100.00 |
UX Other trade receivables | 2 847.00 | 2 847.00 | | 2 847.00 |
VG Loans with a maturity of up to one year at origin | 35.00 | 35.00 | | 35.00 |
VI Group and Associates | 280.00 | 280.00 | | 280.00 |
VK Loans repaid during the year | 38 192.00 | | | 38 192.00 |
VM Income taxes | 1 520.00 | 1 520.00 | | 1 520.00 |
VQ Other Taxes, Duties, and Similar Debts | 55.00 | 55.00 | | 55.00 |
VS Prepaid expenses | 2 499.00 | 2 499.00 | | 2 499.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 425 187.00 | 425 187.00 | | 425 187.00 |
VW VAT | 1 362.00 | 1 362.00 | | 1 362.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 027.00 | 8 027.00 | | 8 027.00 |
