| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 377.00 | | 377.00 | 377.00 |
CD Marketable securities | 155 687.00 | 19 894.00 | 135 793.00 | 155 687.00 |
CF Cash and cash equivalents | 453 340.00 | | 453 340.00 | 453 340.00 |
CJ TOTAL (II) | 609 403.00 | 19 894.00 | 589 509.00 | 609 403.00 |
CO Grand total (0 to V) | 609 403.00 | 19 894.00 | 589 509.00 | 609 403.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 500.00 | 2 500.00 | | 2 500.00 |
DD Legal reserve (1) | 743.00 | 743.00 | | 743.00 |
DG Other reserves | 512 301.00 | 506 728.00 | | 512 301.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 250.00 | 5 573.00 | | -10 250.00 |
DL TOTAL (I) | 505 294.00 | 515 544.00 | | 505 294.00 |
DV Miscellaneous Loans and Financial Debts (4) | 78 175.00 | 78 175.00 | | 78 175.00 |
DX Trade payables and related accounts | 5 397.00 | 6 489.00 | | 5 397.00 |
DY Tax and social security liabilities | 267.00 | 267.00 | | 267.00 |
EA Other liabilities | 377.00 | 377.00 | | 377.00 |
EC TOTAL (IV) | 84 216.00 | 85 308.00 | | 84 216.00 |
EE Grand total (I to V) | 589 509.00 | 600 852.00 | | 589 509.00 |
EG Accrued income and payables due within one year | 84 216.00 | 85 308.00 | | 84 216.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 132.00 | |
FX Taxes, duties, and similar payments | | | 102.00 | |
GE Other Expenses | | | 690.00 | |
GF Total Operating Expenses (II) | | | 4 924.00 | |
GG - OPERATING RESULT (I - II) | | | -4 924.00 | |
GL Other interest and similar income | | | 7 702.00 | |
GM Reversals of provisions and transfers of expenses | | | 98 424.00 | |
GO Net income from sales of marketable securities | | | 8 717.00 | |
GP Total financial income (V) | | | 114 843.00 | |
GQ Financial allocations to depreciation and provisions | | | 19 894.00 | |
GT Net expenses on sales of marketable securities | | | 100 276.00 | |
GU Total financial expenses (VI) | | | 120 170.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 326.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 250.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 114 843.00 | 108 475.00 | | 114 843.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 125 093.00 | 102 902.00 | | 125 093.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 250.00 | 5 573.00 | | -10 250.00 |
| |
| 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 | 5 397.00 | 5 397.00 | | 5 397.00 |
8D Social Security and Other Social Organizations | 267.00 | 267.00 | | 267.00 |
8K Other liabilities (including liabilities related to repo transactions) | 377.00 | 377.00 | | 377.00 |
VI Group and Associates | 78 175.00 | 78 175.00 | | 78 175.00 |
VP Miscellaneous | 377.00 | 377.00 | | 377.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 377.00 | 377.00 | | 377.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 84 216.00 | 84 216.00 | | 84 216.00 |
