| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 000.00 | | 2 000.00 | 2 000.00 |
BZ Other receivables | 1 951 438.00 | | 1 951 438.00 | 1 951 438.00 |
CD Marketable securities | 298 742.00 | 6 955.00 | 291 786.00 | 298 742.00 |
CF Cash and cash equivalents | 8 266 911.00 | | 8 266 911.00 | 8 266 911.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 10 517 091.00 | 6 955.00 | 10 510 136.00 | 10 517 091.00 |
CO Grand total (0 to V) | 10 519 091.00 | 6 955.00 | 10 512 136.00 | 10 519 091.00 |
CU Other investments | 2 000.00 | | 2 000.00 | 2 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 698 180.00 | 8 698 180.00 | | 8 698 180.00 |
DD Legal reserve (1) | 109 305.00 | 109 305.00 | | 109 305.00 |
DG Other reserves | 1 521 983.00 | 1 789 055.00 | | 1 521 983.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -32 634.00 | -910.00 | | -32 634.00 |
DL TOTAL (I) | 10 296 834.00 | 10 595 630.00 | | 10 296 834.00 |
DV Miscellaneous Loans and Financial Debts (4) | 206 412.00 | 146 424.00 | | 206 412.00 |
DX Trade payables and related accounts | 8 603.00 | 12 811.00 | | 8 603.00 |
DY Tax and social security liabilities | 286.00 | 286.00 | | 286.00 |
EC TOTAL (IV) | 215 301.00 | 159 521.00 | | 215 301.00 |
EE Grand total (I to V) | 10 512 136.00 | 10 755 151.00 | | 10 512 136.00 |
EG Accrued income and payables due within one year | 215 301.00 | 159 521.00 | | 215 301.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 37 157.00 | |
FX Taxes, duties, and similar payments | | | 1 884.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 39 041.00 | |
GG - OPERATING RESULT (I - II) | | | -39 041.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 25 405.00 | |
GL Other interest and similar income | | | 589.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | 25 995.00 | |
GQ Financial allocations to depreciation and provisions | | | 6 955.00 | |
GR Interest and similar expenses | | | 9 400.00 | |
GU Total financial expenses (VI) | | | 16 355.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 9 639.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -29 401.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 12.00 | | |
HH Total exceptional expenses (VIII) | 2 142.00 | 135.00 | | 2 142.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 142.00 | -123.00 | | -2 142.00 |
HK Income tax | 1 091.00 | 4 296.00 | | 1 091.00 |
HL TOTAL REVENUE (I + III + V + VII) | 25 995.00 | 61 710.00 | | 25 995.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 58 629.00 | 62 621.00 | | 58 629.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -32 634.00 | -910.00 | | -32 634.00 |
| |
| 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 | 2 000.00 | | | 2 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 000.00 | |
I4 DECREASES Grand Total | | | 2 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 000.00 | | | 2 000.00 |
| |
| 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 | 8 603.00 | 8 603.00 | | 8 603.00 |
VB VAT | 2 702.00 | 2 702.00 | | 2 702.00 |
VC Group and associates | 1 944 345.00 | 1 944 345.00 | | 1 944 345.00 |
VI Group and Associates | 206 412.00 | 206 412.00 | | 206 412.00 |
VM Income taxes | 3 205.00 | 3 205.00 | | 3 205.00 |
VP Miscellaneous | 1 186.00 | 1 186.00 | | 1 186.00 |
VQ Other Taxes, Duties, and Similar Debts | 54.00 | 54.00 | | 54.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 951 438.00 | 1 951 438.00 | | 1 951 438.00 |
VW VAT | 232.00 | 232.00 | | 232.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 215 301.00 | 215 301.00 | | 215 301.00 |
