| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AX Advances and down payments | | | | |
BZ Other receivables | 358 660.00 | | 358 660.00 | 358 660.00 |
CD Marketable securities | 627 845.00 | | 627 845.00 | 627 845.00 |
CF Cash and cash equivalents | 3 707 744.00 | | 3 707 744.00 | 3 707 744.00 |
CJ TOTAL (II) | 4 694 249.00 | | 4 694 249.00 | 4 694 249.00 |
CO Grand total (0 to V) | 4 694 249.00 | | 4 694 249.00 | 4 694 249.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000 000.00 | 3 000 000.00 | | 3 000 000.00 |
DC Revaluation differences | | 8.00 | | |
DD Legal reserve (1) | 17 407.00 | | | 17 407.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 637 048.00 | 348 133.00 | | 637 048.00 |
DL TOTAL (I) | 3 654 455.00 | 3 348 133.00 | | 3 654 455.00 |
DQ Provisions for Expenses | 123 420.00 | | | 123 420.00 |
DR TOTAL (IV) | 123 420.00 | | | 123 420.00 |
DU Loans and Debts from Credit Institutions (3) | 1 563.00 | 47.00 | | 1 563.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 5.00 | | |
DX Trade payables and related accounts | 21 403.00 | 4 323.00 | | 21 403.00 |
DY Tax and social security liabilities | 88 921.00 | 3 099.00 | | 88 921.00 |
EA Other liabilities | 804 487.00 | 853 744.00 | | 804 487.00 |
EC TOTAL (IV) | 916 374.00 | 861 213.00 | | 916 374.00 |
EE Grand total (I to V) | 4 694 249.00 | 4 209 346.00 | | 4 694 249.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 818.00 | |
FX Taxes, duties, and similar payments | | | 9 525.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 16 343.00 | |
GG - OPERATING RESULT (I - II) | | | -16 343.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 429 888.00 | |
GP Total financial income (V) | | | 429 888.00 | |
GR Interest and similar expenses | | | 47 550.00 | |
GU Total financial expenses (VI) | | | 47 550.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 382 338.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 365 994.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 14 363 288.00 | 15 900.00 | | 14 363 288.00 |
HD Total exceptional income (VII) | 14 363 288.00 | 15 900.00 | | 14 363 288.00 |
HF Exceptional expenses on capital transactions | 13 879 893.00 | 11 361.00 | | 13 879 893.00 |
HG Exceptional depreciation and provisions | 123 420.00 | | | 123 420.00 |
HH Total exceptional expenses (VIII) | 14 003 313.00 | 11 361.00 | | 14 003 313.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 359 975.00 | 4 539.00 | | 359 975.00 |
HK Income tax | 88 921.00 | 3 099.00 | | 88 921.00 |
HL TOTAL REVENUE (I + III + V + VII) | 14 793 175.00 | 373 968.00 | | 14 793 175.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 156 127.00 | 25 834.00 | | 14 156 127.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 637 048.00 | 348 133.00 | | 637 048.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | | 123 420.00 | | |
7C Grand total | | 123 420.00 | | |
UJ - Exceptional | | 123 420.00 | | |
| |
| 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 | 21 403.00 | 21 403.00 | | 21 403.00 |
8E Income Taxes | 88 921.00 | 88 921.00 | | 88 921.00 |
8K Other liabilities (including liabilities related to repo transactions) | 338 930.00 | 65 250.00 | 273 680.00 | 338 930.00 |
VG Loans with a maturity of up to one year at origin | 1 563.00 | 1 563.00 | | 1 563.00 |
VI Group and Associates | 465 557.00 | 465 557.00 | | 465 557.00 |
VM Income taxes | 3 100.00 | 3 100.00 | | 3 100.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 355 560.00 | | 355 560.00 | 355 560.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 358 660.00 | 3 100.00 | 355 560.00 | 358 660.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 916 374.00 | 642 694.00 | 273 680.00 | 916 374.00 |
