| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 53 000.00 | 9 279.00 | 43 721.00 | 53 000.00 |
BJ TOTAL (I) | 1 997 330.00 | 9 279.00 | 1 988 051.00 | 1 997 330.00 |
BZ Other receivables | 673 538.00 | | 673 538.00 | 673 538.00 |
CD Marketable securities | 50 000.00 | | 50 000.00 | 50 000.00 |
CF Cash and cash equivalents | 185 166.00 | | 185 166.00 | 185 166.00 |
CJ TOTAL (II) | 908 704.00 | | 908 704.00 | 908 704.00 |
CO Grand total (0 to V) | 2 906 034.00 | 9 279.00 | 2 896 755.00 | 2 906 034.00 |
CU Other investments | 1 944 330.00 | | 1 944 330.00 | 1 944 330.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 761 500.00 | 1 761 500.00 | | 1 761 500.00 |
DD Legal reserve (1) | 43 615.00 | 32 284.00 | | 43 615.00 |
DG Other reserves | 828 680.00 | 613 397.00 | | 828 680.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 196 427.00 | 226 614.00 | | 196 427.00 |
DL TOTAL (I) | 2 830 222.00 | 2 633 795.00 | | 2 830 222.00 |
DV Miscellaneous Loans and Financial Debts (4) | 64 810.00 | 145 030.00 | | 64 810.00 |
DX Trade payables and related accounts | 1 723.00 | 1 684.00 | | 1 723.00 |
EC TOTAL (IV) | 66 533.00 | 146 714.00 | | 66 533.00 |
EE Grand total (I to V) | 2 896 755.00 | 2 780 509.00 | | 2 896 755.00 |
EG Accrued income and payables due within one year | 66 533.00 | 146 714.00 | | 66 533.00 |
EI Including equity loans | 64 810.00 | | | 64 810.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 158.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 2 650.00 | |
GF Total Operating Expenses (II) | | | 8 808.00 | |
GG - OPERATING RESULT (I - II) | | | -8 808.00 | |
GH Attributed profit or transferred loss (III) | | | | |
GI Supported loss or transferred profit (IV) | | | 1 728.00 | |
GL Other interest and similar income | | | 207 155.00 | |
GP Total financial income (V) | | | 207 155.00 | |
GR Interest and similar expenses | | | 131.00 | |
GU Total financial expenses (VI) | | | 131.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 207 024.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 196 488.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 27 000.00 | | |
HH Total exceptional expenses (VIII) | | 27 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -27 000.00 | | |
HK Income tax | 61.00 | -7 372.00 | | 61.00 |
HL TOTAL REVENUE (I + III + V + VII) | 207 155.00 | 255 641.00 | | 207 155.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 728.00 | 29 027.00 | | 10 728.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 196 427.00 | 226 614.00 | | 196 427.00 |
| |
| 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 | 1 997 330.00 | | | 1 997 330.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 944 330.00 | |
I4 DECREASES Grand Total | | | 1 997 330.00 | |
IO DECREASES Total including other intangible assets | | | 53 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 53 000.00 | | | 53 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 944 330.00 | | | 1 944 330.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 629.00 | 2 650.00 | | 6 629.00 |
PE DEPRECIATION Total including other intangible assets | 6 629.00 | 2 650.00 | | 6 629.00 |
| |
| 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 | 1 723.00 | 1 723.00 | | 1 723.00 |
VC Group and associates | 621 021.00 | 621 021.00 | | 621 021.00 |
VI Group and Associates | 64 810.00 | 64 810.00 | | 64 810.00 |
VM Income taxes | 52 517.00 | 52 517.00 | | 52 517.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 673 538.00 | 673 538.00 | | 673 538.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 66 533.00 | 66 533.00 | | 66 533.00 |
