| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 482.00 | 2 482.00 | | 2 482.00 |
BF Loans | 6 580.00 | | 6 580.00 | 6 580.00 |
BJ TOTAL (I) | 9 061.00 | 2 482.00 | 6 580.00 | 9 061.00 |
BZ Other receivables | 1 800.00 | | 1 800.00 | 1 800.00 |
CD Marketable securities | 99 000.00 | | 99 000.00 | 99 000.00 |
CF Cash and cash equivalents | 8 937 733.00 | | 8 937 733.00 | 8 937 733.00 |
CH Prepaid expenses | 385.00 | | 385.00 | 385.00 |
CJ TOTAL (II) | 9 038 918.00 | | 9 038 918.00 | 9 038 918.00 |
CO Grand total (0 to V) | 9 047 979.00 | 2 482.00 | 9 045 498.00 | 9 047 979.00 |
CP Shares due in less than one year | 4 356.00 | | | 4 356.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 900 000.00 | 900 000.00 | | 900 000.00 |
DB Share, merger, contribution premiums, etc. | 680 908.00 | 680 908.00 | | 680 908.00 |
DD Legal reserve (1) | 90 000.00 | 90 000.00 | | 90 000.00 |
DG Other reserves | 7 345 261.00 | 7 332 768.00 | | 7 345 261.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 053.00 | 12 493.00 | | 8 053.00 |
DL TOTAL (I) | 9 024 222.00 | 9 016 169.00 | | 9 024 222.00 |
DX Trade payables and related accounts | 8 936.00 | 8 179.00 | | 8 936.00 |
DY Tax and social security liabilities | 12 340.00 | | | 12 340.00 |
EC TOTAL (IV) | 21 276.00 | 8 179.00 | | 21 276.00 |
EE Grand total (I to V) | 9 045 498.00 | 9 024 348.00 | | 9 045 498.00 |
EG Accrued income and payables due within one year | 21 276.00 | 8 179.00 | | 21 276.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 120.00 | |
FR Total operating income (I) | | | 120.00 | |
FW Other purchases and external expenses | | | 17 178.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 17 178.00 | |
GG - OPERATING RESULT (I - II) | | | -17 058.00 | |
GL Other interest and similar income | | | 44 269.00 | |
GP Total financial income (V) | | | 44 269.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 44 269.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 211.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 19 158.00 | 6 817.00 | | 19 158.00 |
HL TOTAL REVENUE (I + III + V + VII) | 44 389.00 | 43 456.00 | | 44 389.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 36 336.00 | 30 963.00 | | 36 336.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 053.00 | 12 493.00 | | 8 053.00 |
| |
| 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 | 12 775.00 | | | 12 775.00 |
I3 DECREASES Total Financial Fixed Assets | | 3 714.00 | 6 580.00 | |
I4 DECREASES Grand Total | | 3 714.00 | 9 061.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 482.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 482.00 | | | 2 482.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 293.00 | | | 10 293.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 482.00 | | | 2 482.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 482.00 | | | 2 482.00 |
| |
| 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 | 8 936.00 | 8 936.00 | | 8 936.00 |
8E Income Taxes | 12 340.00 | 12 340.00 | | 12 340.00 |
UP Loans | 6 580.00 | 4 356.00 | 2 224.00 | 6 580.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 800.00 | 1 800.00 | | 1 800.00 |
VS Prepaid expenses | 385.00 | 385.00 | | 385.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 765.00 | 6 541.00 | 2 224.00 | 8 765.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 21 276.00 | 21 276.00 | | 21 276.00 |
