| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 3 700 261.00 | 3 012 505.00 | 687 756.00 | 3 700 261.00 |
BJ TOTAL (I) | 3 700 261.00 | 3 012 505.00 | 687 756.00 | 3 700 261.00 |
BX Customers and related accounts | 25 717.00 | 21 502.00 | 4 214.00 | 25 717.00 |
BZ Other receivables | 56 597.00 | | 56 597.00 | 56 597.00 |
CD Marketable securities | 616 707.00 | 8 600.00 | 608 106.00 | 616 707.00 |
CF Cash and cash equivalents | 44 456.00 | | 44 456.00 | 44 456.00 |
CJ TOTAL (II) | 743 475.00 | 30 102.00 | 713 373.00 | 743 475.00 |
CO Grand total (0 to V) | 4 443 737.00 | 3 042 608.00 | 1 401 129.00 | 4 443 737.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 417 240.00 | 417 240.00 | | 417 240.00 |
DD Legal reserve (1) | 41 724.00 | 40 952.00 | | 41 724.00 |
DG Other reserves | 873 973.00 | 116 322.00 | | 873 973.00 |
DH Retained earnings | | 216 004.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 781.00 | 542 419.00 | | -12 781.00 |
DL TOTAL (I) | 1 320 156.00 | 1 332 937.00 | | 1 320 156.00 |
DP Provisions for Risks | 29 694.00 | 29 694.00 | | 29 694.00 |
DR TOTAL (IV) | 29 694.00 | 29 694.00 | | 29 694.00 |
DV Miscellaneous Loans and Financial Debts (4) | 33 142.00 | 27 974.00 | | 33 142.00 |
DX Trade payables and related accounts | 11 287.00 | 11 448.00 | | 11 287.00 |
DY Tax and social security liabilities | 4 299.00 | 6 874.00 | | 4 299.00 |
EA Other liabilities | 2 551.00 | 2 551.00 | | 2 551.00 |
EC TOTAL (IV) | 51 279.00 | 48 846.00 | | 51 279.00 |
EE Grand total (I to V) | 1 401 129.00 | 1 411 477.00 | | 1 401 129.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 24 515.00 | |
FX Taxes, duties, and similar payments | | | -66.00 | |
FY Salaries and Wages | | | 1 363.00 | |
GF Total Operating Expenses (II) | | | 25 812.00 | |
GG - OPERATING RESULT (I - II) | | | -25 812.00 | |
GP Total financial income (V) | | | 14 828.00 | |
GU Total financial expenses (VI) | | | 8 600.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 228.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -19 584.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 23 034.00 | | |
HH Total exceptional expenses (VIII) | | 20 552.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 2 481.00 | | |
HK Income tax | -6 803.00 | -14 727.00 | | -6 803.00 |
HL TOTAL REVENUE (I + III + V + VII) | 14 828.00 | 1 447 718.00 | | 14 828.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 27 609.00 | 905 299.00 | | 27 609.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 781.00 | 542 419.00 | | -12 781.00 |
| |
| 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 | 3 776 936.00 | | 13 237.00 | 3 776 936.00 |
I3 DECREASES Total Financial Fixed Assets | | 89 911.00 | 3 700 261.00 | |
I4 DECREASES Grand Total | | 89 911.00 | 3 700 261.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 776 936.00 | | 13 237.00 | 3 776 936.00 |
| |
| 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 | 29 694.00 | | | 29 694.00 |
7C Grand total | 29 694.00 | | | 29 694.00 |
| |
| 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 | 11 287.00 | 11 287.00 | | 11 287.00 |
8D Social Security and Other Social Organizations | 4 299.00 | 4 299.00 | | 4 299.00 |
8K Other liabilities (including liabilities related to repo transactions) | 35 693.00 | 35 693.00 | | 35 693.00 |
UL Receivables related to investments | 2 089 000.00 | | 2 089 000.00 | 2 089 000.00 |
UX Other trade receivables | 25 717.00 | 25 717.00 | | 25 717.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 56 597.00 | 56 597.00 | | 56 597.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 171 313.00 | 82 313.00 | 2 089 000.00 | 2 171 313.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 51 279.00 | 51 279.00 | | 51 279.00 |
