| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 7 225.00 | 7 225.00 | | 7 225.00 |
AT Other tangible assets | 5 600.00 | 3 456.00 | 2 144.00 | 5 600.00 |
BD Other fixed assets | 8.00 | | 8.00 | 8.00 |
BJ TOTAL (I) | 1 286 366.00 | 10 681.00 | 1 275 686.00 | 1 286 366.00 |
BV Advances and down payments on orders | 1 860.00 | | 1 860.00 | 1 860.00 |
BX Customers and related accounts | 102 115.00 | 76 523.00 | 25 592.00 | 102 115.00 |
BZ Other receivables | 63 323.00 | | 63 323.00 | 63 323.00 |
CD Marketable securities | 11 673 793.00 | 268 825.00 | 11 404 969.00 | 11 673 793.00 |
CF Cash and cash equivalents | 2 970 774.00 | | 2 970 774.00 | 2 970 774.00 |
CH Prepaid expenses | 2 466.00 | | 2 466.00 | 2 466.00 |
CJ TOTAL (II) | 14 814 332.00 | 345 348.00 | 14 468 984.00 | 14 814 332.00 |
CN Currency translation adjustments (V) | | | | |
CO Grand total (0 to V) | 16 100 698.00 | 356 029.00 | 15 744 669.00 | 16 100 698.00 |
CS Evaluated investments - equity method | | | 5.00 | |
CU Other investments | 1 273 534.00 | | 1 273 534.00 | 1 273 534.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 89 500.00 | 89 500.00 | | 89 500.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 15 432 460.00 | 15 267 879.00 | | 15 432 460.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 199 613.00 | 164 581.00 | | 199 613.00 |
DL TOTAL (I) | 15 731 573.00 | 15 531 960.00 | | 15 731 573.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 285.00 | 2 163.00 | | 2 285.00 |
DX Trade payables and related accounts | 1 600.00 | 2 297.00 | | 1 600.00 |
DY Tax and social security liabilities | 7 617.00 | 7 827.00 | | 7 617.00 |
EA Other liabilities | 1 595.00 | | | 1 595.00 |
EC TOTAL (IV) | 13 096.00 | 12 287.00 | | 13 096.00 |
EE Grand total (I to V) | 15 744 669.00 | 15 544 247.00 | | 15 744 669.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | | |
FJ Net sales | | | | |
FQ Other income | | | 3 297.00 | |
FR Total operating income (I) | | | 3 297.00 | |
FT Inventory change (goods) | | | 2 012.00 | |
FW Other purchases and external expenses | | | 116 981.00 | |
FX Taxes, duties, and similar payments | | | 1 797.00 | |
FY Salaries and Wages | | | 72 234.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 18 947.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 211 972.00 | |
GG - OPERATING RESULT (I - II) | | | -208 675.00 | |
GP Total financial income (V) | | | 690 170.00 | |
GU Total financial expenses (VI) | | | 285 914.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 404 256.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 195 581.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 4 902.00 | | | 4 902.00 |
HH Total exceptional expenses (VIII) | 870.00 | | | 870.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 032.00 | | | 4 032.00 |
HL TOTAL REVENUE (I + III + V + VII) | 698 369.00 | 418 326.00 | | 698 369.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 498 756.00 | 253 745.00 | | 498 756.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 199 613.00 | 164 581.00 | | 199 613.00 |
| |
| 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 | 2 560 337.00 | | 26 229.00 | 2 560 337.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 300 200.00 | 1 273 542.00 | |
I4 DECREASES Grand Total | | 1 300 200.00 | 1 286 366.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 12 825.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 12 825.00 | | | 12 825.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 547 512.00 | | 26 229.00 | 2 547 512.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 734.00 | 947.00 | | 9 734.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 734.00 | 947.00 | | 9 734.00 |
| |
| 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 | 1 600.00 | 1 600.00 | | 1 600.00 |
8D Social Security and Other Social Organizations | 7 617.00 | 7 617.00 | | 7 617.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 879.00 | 3 879.00 | | 3 879.00 |
UL Receivables related to investments | 1 043 218.00 | | 1 043 218.00 | 1 043 218.00 |
UX Other trade receivables | 102 115.00 | 102 115.00 | | 102 115.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 63 323.00 | 63 323.00 | | 63 323.00 |
VS Prepaid expenses | 2 466.00 | 2 466.00 | | 2 466.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 211 122.00 | 167 904.00 | 1 043 218.00 | 1 211 122.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 096.00 | 13 096.00 | | 13 096.00 |
