| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 474 637.00 | | 474 637.00 | 474 637.00 |
BJ TOTAL (I) | 3 478 427.00 | | 3 478 427.00 | 3 478 427.00 |
BX Customers and related accounts | 493.00 | | 493.00 | 493.00 |
BZ Other receivables | 99.00 | | 99.00 | 99.00 |
CD Marketable securities | 475 000.00 | | 475 000.00 | 475 000.00 |
CF Cash and cash equivalents | 760 461.00 | | 760 461.00 | 760 461.00 |
CJ TOTAL (II) | 1 236 053.00 | | 1 236 053.00 | 1 236 053.00 |
CO Grand total (0 to V) | 4 714 480.00 | | 4 714 480.00 | 4 714 480.00 |
CU Other investments | 3 003 790.00 | | 3 003 790.00 | 3 003 790.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 650 000.00 | 650 000.00 | | 650 000.00 |
DD Legal reserve (1) | 65 008.00 | 65 000.00 | | 65 008.00 |
DG Other reserves | 2 594 095.00 | 2 501 584.00 | | 2 594 095.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -243 716.00 | 157 511.00 | | -243 716.00 |
DL TOTAL (I) | 3 065 379.00 | 3 374 095.00 | | 3 065 379.00 |
DU Loans and Debts from Credit Institutions (3) | 637 509.00 | 696 525.00 | | 637 509.00 |
DV Miscellaneous Loans and Financial Debts (4) | 998 030.00 | 940 341.00 | | 998 030.00 |
DX Trade payables and related accounts | 3 358.00 | 3 106.00 | | 3 358.00 |
DY Tax and social security liabilities | 9 712.00 | | | 9 712.00 |
EA Other liabilities | 493.00 | | | 493.00 |
EC TOTAL (IV) | 1 649 101.00 | 1 639 971.00 | | 1 649 101.00 |
EE Grand total (I to V) | 4 714 480.00 | 5 014 066.00 | | 4 714 480.00 |
EG Accrued income and payables due within one year | 149 511.00 | 1 116 785.00 | | 149 511.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 10 688.00 | 234.00 | | 10 688.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 5 912.00 | | 5 912.00 | 5 912.00 |
FJ Net sales | 5 912.00 | | 5 912.00 | 5 912.00 |
FR Total operating income (I) | | | 5 912.00 | |
FW Other purchases and external expenses | | | 11 682.00 | |
FX Taxes, duties, and similar payments | | | 199.00 | |
GF Total Operating Expenses (II) | | | 11 881.00 | |
GG - OPERATING RESULT (I - II) | | | -5 970.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 219 357.00 | |
GL Other interest and similar income | | | 10 820.00 | |
GP Total financial income (V) | | | 230 177.00 | |
GR Interest and similar expenses | | | 20 531.00 | |
GU Total financial expenses (VI) | | | 20 531.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 209 646.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 203 677.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 400 000.00 | | | 400 000.00 |
HH Total exceptional expenses (VIII) | 400 000.00 | | | 400 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -400 000.00 | | | -400 000.00 |
HK Income tax | 47 393.00 | 37 680.00 | | 47 393.00 |
HL TOTAL REVENUE (I + III + V + VII) | 236 089.00 | 228 952.00 | | 236 089.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 479 805.00 | 71 442.00 | | 479 805.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -243 716.00 | 157 511.00 | | -243 716.00 |
| |
| 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 | 3 852 167.00 | | 31 605.00 | 3 852 167.00 |
I3 DECREASES Total Financial Fixed Assets | | 405 345.00 | 3 478 427.00 | |
I4 DECREASES Grand Total | | 405 345.00 | 3 478 427.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 852 167.00 | | 31 605.00 | 3 852 167.00 |
| |
| 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 | 463.00 | 463.00 | | 463.00 |
8B Suppliers and Related Accounts | 3 358.00 | 3 358.00 | | 3 358.00 |
8E Income Taxes | 9 712.00 | 9 712.00 | | 9 712.00 |
8K Other liabilities (including liabilities related to repo transactions) | 493.00 | 493.00 | | 493.00 |
UL Receivables related to investments | 474 637.00 | | 474 637.00 | 474 637.00 |
UX Other trade receivables | 493.00 | 493.00 | | 493.00 |
VB VAT | 99.00 | 99.00 | | 99.00 |
VG Loans with a maturity of up to one year at origin | 10 688.00 | 10 688.00 | | 10 688.00 |
VH Loans with a maturity of more than one year at origin | 626 820.00 | 70 594.00 | 269 789.00 | 626 820.00 |
VI Group and Associates | 997 567.00 | 54 203.00 | | 997 567.00 |
VK Loans repaid during the year | 69 470.00 | | | 69 470.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 475 229.00 | 592.00 | 474 637.00 | 475 229.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 649 101.00 | 149 511.00 | 269 789.00 | 1 649 101.00 |
