| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 35 326.00 | 21 874.00 | 13 452.00 | 35 326.00 |
BB Receivables related to investments | 409 454.00 | | 409 454.00 | 409 454.00 |
BJ TOTAL (I) | 516 779.00 | 21 874.00 | 494 906.00 | 516 779.00 |
BZ Other receivables | 14 263.00 | | 14 263.00 | 14 263.00 |
CD Marketable securities | 2 088.00 | | 2 088.00 | 2 088.00 |
CF Cash and cash equivalents | 1 658 886.00 | | 1 658 886.00 | 1 658 886.00 |
CH Prepaid expenses | 1 472.00 | | 1 472.00 | 1 472.00 |
CJ TOTAL (II) | 1 676 709.00 | | 1 676 709.00 | 1 676 709.00 |
CO Grand total (0 to V) | 2 193 488.00 | 21 874.00 | 2 171 615.00 | 2 193 488.00 |
CU Other investments | 72 000.00 | | 72 000.00 | 72 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 1 749 975.00 | 1 804 216.00 | | 1 749 975.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -46 072.00 | -54 240.00 | | -46 072.00 |
DL TOTAL (I) | 1 712 288.00 | 1 758 360.00 | | 1 712 288.00 |
DU Loans and Debts from Credit Institutions (3) | 7 684.00 | 13 090.00 | | 7 684.00 |
DV Miscellaneous Loans and Financial Debts (4) | 450 043.00 | 685 460.00 | | 450 043.00 |
DX Trade payables and related accounts | | 2 264.00 | | |
EA Other liabilities | 1 600.00 | 32 850.00 | | 1 600.00 |
EC TOTAL (IV) | 459 327.00 | 733 664.00 | | 459 327.00 |
EE Grand total (I to V) | 2 171 615.00 | 2 492 024.00 | | 2 171 615.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 74.00 | |
FR Total operating income (I) | | | 74.00 | |
FW Other purchases and external expenses | | | 39 692.00 | |
FX Taxes, duties, and similar payments | | | 3 286.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 936.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 48 917.00 | |
GG - OPERATING RESULT (I - II) | | | -48 843.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 31 250.00 | |
GP Total financial income (V) | | | 31 250.00 | |
GR Interest and similar expenses | | | 19 563.00 | |
GU Total financial expenses (VI) | | | 19 563.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 11 687.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -37 156.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | -674.00 | | |
HD Total exceptional income (VII) | | -674.00 | | |
HE Exceptional expenses on management operations | 2 416.00 | 1 561.00 | | 2 416.00 |
HF Exceptional expenses on capital transactions | 6 500.00 | | | 6 500.00 |
HH Total exceptional expenses (VIII) | 8 916.00 | 1 561.00 | | 8 916.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -8 916.00 | -2 235.00 | | -8 916.00 |
HL TOTAL REVENUE (I + III + V + VII) | 31 324.00 | -674.00 | | 31 324.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 77 396.00 | 53 566.00 | | 77 396.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -46 072.00 | -54 240.00 | | -46 072.00 |
| |
| 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 | 1 084 279.00 | | | 1 084 279.00 |
I3 DECREASES Total Financial Fixed Assets | | 567 500.00 | 481 454.00 | |
I4 DECREASES Grand Total | | 567 500.00 | 516 779.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 35 326.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 35 326.00 | | | 35 326.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 048 954.00 | | | 1 048 954.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 15 938.00 | 5 936.00 | | 15 938.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 15 938.00 | 5 936.00 | | 15 938.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 7 806.00 | 7 806.00 | | 7 806.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 600.00 | 1 600.00 | | 1 600.00 |
UL Receivables related to investments | 409 454.00 | | 409 454.00 | 409 454.00 |
VG Loans with a maturity of up to one year at origin | 258.00 | 258.00 | | 258.00 |
VH Loans with a maturity of more than one year at origin | 7 426.00 | 7 426.00 | | 7 426.00 |
VI Group and Associates | 442 237.00 | 442 237.00 | | 442 237.00 |
VK Loans repaid during the year | 5 508.00 | | | 5 508.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 14 263.00 | 14 263.00 | | 14 263.00 |
VS Prepaid expenses | 1 472.00 | 1 472.00 | | 1 472.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 425 188.00 | 15 735.00 | 409 454.00 | 425 188.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 459 327.00 | 459 327.00 | | 459 327.00 |
