| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 12 656.00 | 12 656.00 | | 12 656.00 |
BJ TOTAL (I) | 16 046.00 | 15 546.00 | 500.00 | 16 046.00 |
BZ Other receivables | 96 584.00 | | 96 584.00 | 96 584.00 |
CD Marketable securities | 2 673 532.00 | | 2 673 532.00 | 2 673 532.00 |
CF Cash and cash equivalents | 1 710 806.00 | | 1 710 806.00 | 1 710 806.00 |
CJ TOTAL (II) | 4 480 923.00 | | 4 480 923.00 | 4 480 923.00 |
CO Grand total (0 to V) | 4 496 970.00 | 15 546.00 | 4 481 423.00 | 4 496 970.00 |
CU Other investments | 3 390.00 | 2 890.00 | 500.00 | 3 390.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DB Share, merger, contribution premiums, etc. | 3 157 851.00 | | | 3 157 851.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 1 184 392.00 | | | 1 184 392.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 117 084.00 | | | 117 084.00 |
DL TOTAL (I) | 4 470 328.00 | | | 4 470 328.00 |
DX Trade payables and related accounts | 5 150.00 | | | 5 150.00 |
DY Tax and social security liabilities | 5 945.00 | | | 5 945.00 |
EC TOTAL (IV) | 11 095.00 | | | 11 095.00 |
EE Grand total (I to V) | 4 481 423.00 | | | 4 481 423.00 |
EG Accrued income and payables due within one year | 11 095.00 | | | 11 095.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 28 373.00 | |
FZ Social Security Contributions | | | 3 262.00 | |
GF Total Operating Expenses (II) | | | 31 635.00 | |
GG - OPERATING RESULT (I - II) | | | -31 635.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 14 505.00 | |
GK Income from other securities and fixed asset receivables | | | 40 775.00 | |
GM Reversals of provisions and transfers of expenses | | | 473 553.00 | |
GO Net income from sales of marketable securities | | | 86 280.00 | |
GP Total financial income (V) | | | 615 114.00 | |
GT Net expenses on sales of marketable securities | | | 7 994.00 | |
GU Total financial expenses (VI) | | | 7 994.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 607 119.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 575 484.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 3 262.00 | | | 3 262.00 |
HB Exceptional income from capital transactions | 21 098.00 | | | 21 098.00 |
HD Total exceptional income (VII) | 21 098.00 | | | 21 098.00 |
HF Exceptional expenses on capital transactions | 473 553.00 | | | 473 553.00 |
HH Total exceptional expenses (VIII) | 473 553.00 | | | 473 553.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -452 454.00 | | | -452 454.00 |
HK Income tax | 5 945.00 | | | 5 945.00 |
HL TOTAL REVENUE (I + III + V + VII) | 636 212.00 | | | 636 212.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 519 128.00 | | | 519 128.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 117 084.00 | | | 117 084.00 |
| |
| 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 | 489 600.00 | | | 489 600.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 12 657.00 | | | 12 657.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 476 943.00 | | 473 553.00 | 476 943.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 657.00 | | | 12 657.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 12 657.00 | | | 12 657.00 |
| |
| 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 | 5 150.00 | 5 150.00 | | 5 150.00 |
8D Social Security and Other Social Organizations | 5 945.00 | 5 945.00 | | 5 945.00 |
UX Other trade receivables | 96 584.00 | 96 584.00 | | 96 584.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 96 584.00 | 96 584.00 | | 96 584.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 095.00 | 11 095.00 | | 11 095.00 |
