| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 34 946.00 | 13 043.00 | 21 903.00 | 34 946.00 |
BB Receivables related to investments | 315 032.00 | | 315 032.00 | 315 032.00 |
BD Other fixed assets | 54 800.00 | | 54 800.00 | 54 800.00 |
BH Other financial assets | 100.00 | | 100.00 | 100.00 |
BJ TOTAL (I) | 4 574 085.00 | 323 541.00 | 4 250 544.00 | 4 574 085.00 |
BX Customers and related accounts | 10 800.00 | | 10 800.00 | 10 800.00 |
BZ Other receivables | 277 925.00 | | 277 925.00 | 277 925.00 |
CD Marketable securities | 230 000.00 | | 230 000.00 | 230 000.00 |
CF Cash and cash equivalents | 2 371 312.00 | | 2 371 312.00 | 2 371 312.00 |
CH Prepaid expenses | 1 122.00 | | 1 122.00 | 1 122.00 |
CJ TOTAL (II) | 2 891 159.00 | | 2 891 159.00 | 2 891 159.00 |
CO Grand total (0 to V) | 7 465 244.00 | 323 541.00 | 7 141 703.00 | 7 465 244.00 |
CU Other investments | 4 169 207.00 | 310 498.00 | 3 858 709.00 | 4 169 207.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 776 000.00 | 776 000.00 | | 776 000.00 |
DB Share, merger, contribution premiums, etc. | 1 664 000.00 | 1 664 000.00 | | 1 664 000.00 |
DD Legal reserve (1) | 77 600.00 | 77 600.00 | | 77 600.00 |
DH Retained earnings | 2 311 419.00 | 1 998 670.00 | | 2 311 419.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 451 820.00 | 312 748.00 | | 1 451 820.00 |
DL TOTAL (I) | 6 280 838.00 | 4 829 019.00 | | 6 280 838.00 |
DU Loans and Debts from Credit Institutions (3) | 829 457.00 | 944 386.00 | | 829 457.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 297.00 | 77 847.00 | | 24 297.00 |
DX Trade payables and related accounts | 2 568.00 | 2 514.00 | | 2 568.00 |
DY Tax and social security liabilities | 4 544.00 | 3 700.00 | | 4 544.00 |
EC TOTAL (IV) | 860 865.00 | 1 028 447.00 | | 860 865.00 |
EE Grand total (I to V) | 7 141 703.00 | 5 857 465.00 | | 7 141 703.00 |
EG Accrued income and payables due within one year | 860 865.00 | 1 028 447.00 | | 860 865.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 113 323.00 | | 113 323.00 | 113 323.00 |
FJ Net sales | 113 323.00 | | 113 323.00 | 113 323.00 |
FQ Other income | | | 1 000.00 | |
FR Total operating income (I) | | | 114 323.00 | |
FW Other purchases and external expenses | | | 86 824.00 | |
FX Taxes, duties, and similar payments | | | 1 481.00 | |
FY Salaries and Wages | | | 193 715.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 445.00 | |
GE Other Expenses | | | -1.00 | |
GF Total Operating Expenses (II) | | | 289 465.00 | |
GG - OPERATING RESULT (I - II) | | | -175 142.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 4 519.00 | |
GL Other interest and similar income | | | 7 503.00 | |
GM Reversals of provisions and transfers of expenses | | | 27 384.00 | |
GP Total financial income (V) | | | 39 405.00 | |
GR Interest and similar expenses | | | 18 283.00 | |
GU Total financial expenses (VI) | | | 18 283.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 21 122.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -154 020.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 3 085 255.00 | | | 3 085 255.00 |
HD Total exceptional income (VII) | 3 085 255.00 | | | 3 085 255.00 |
HE Exceptional expenses on management operations | | 70.00 | | |
HF Exceptional expenses on capital transactions | 1 479 416.00 | | | 1 479 416.00 |
HH Total exceptional expenses (VIII) | 1 479 416.00 | 70.00 | | 1 479 416.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 605 840.00 | -70.00 | | 1 605 840.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 238 983.00 | 543 189.00 | | 3 238 983.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 787 163.00 | 230 441.00 | | 1 787 163.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 451 820.00 | 312 748.00 | | 1 451 820.00 |
| |
| 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 | 6 177 775.00 | | 109 879.00 | 6 177 775.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 713 568.00 | 4 539 139.00 | |
I4 DECREASES Grand Total | | 1 713 568.00 | 4 574 085.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 34 946.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 34 231.00 | | 715.00 | 34 231.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 143 544.00 | | 109 164.00 | 6 143 544.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 598.00 | 7 445.00 | | 5 598.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 598.00 | 7 445.00 | | 5 598.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 337 882.00 | | 27 384.00 | 337 882.00 |
7C Grand total | 337 882.00 | | 27 384.00 | 337 882.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | | 27 384.00 | |
| |
| 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 | 2 568.00 | 2 568.00 | | 2 568.00 |
UL Receivables related to investments | 315 032.00 | 315 032.00 | | 315 032.00 |
UT Other financial assets | 100.00 | 100.00 | | 100.00 |
UX Other trade receivables | 10 800.00 | 10 800.00 | | 10 800.00 |
VB VAT | 4 532.00 | 4 532.00 | | 4 532.00 |
VG Loans with a maturity of up to one year at origin | 829 457.00 | 829 457.00 | | 829 457.00 |
VI Group and Associates | 24 297.00 | 24 297.00 | | 24 297.00 |
VK Loans repaid during the year | 114 929.00 | | | 114 929.00 |
VQ Other Taxes, Duties, and Similar Debts | 944.00 | 944.00 | | 944.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 273 393.00 | 273 393.00 | | 273 393.00 |
VS Prepaid expenses | 1 122.00 | 1 122.00 | | 1 122.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 604 979.00 | 604 979.00 | | 604 979.00 |
VW VAT | 3 600.00 | 3 600.00 | | 3 600.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 860 865.00 | 860 865.00 | | 860 865.00 |
