| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 11 245.00 | 10 804.00 | 440.00 | 11 245.00 |
BB Receivables related to investments | 121 796.00 | | 121 796.00 | 121 796.00 |
BJ TOTAL (I) | 903 381.00 | 385 867.00 | 517 513.00 | 903 381.00 |
BT Goods | 256 074.00 | | 256 074.00 | 256 074.00 |
BZ Other receivables | 1 920 357.00 | | 1 920 357.00 | 1 920 357.00 |
CD Marketable securities | 1 547 000.00 | 49 450.00 | 1 497 550.00 | 1 547 000.00 |
CF Cash and cash equivalents | 837 716.00 | | 837 716.00 | 837 716.00 |
CH Prepaid expenses | 830.00 | | 830.00 | 830.00 |
CJ TOTAL (II) | 4 561 977.00 | 49 450.00 | 4 512 527.00 | 4 561 977.00 |
CO Grand total (0 to V) | 5 465 358.00 | 435 317.00 | 5 030 041.00 | 5 465 358.00 |
CS Evaluated investments - equity method | 770 340.00 | 375 063.00 | 395 277.00 | 770 340.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 373 000.00 | 2 373 000.00 | | 2 373 000.00 |
DD Legal reserve (1) | 175 484.00 | 175 484.00 | | 175 484.00 |
DG Other reserves | 922 870.00 | 1 041 800.00 | | 922 870.00 |
DH Retained earnings | 1 635 345.00 | 1 597 507.00 | | 1 635 345.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -102 959.00 | 27 107.00 | | -102 959.00 |
DL TOTAL (I) | 5 003 740.00 | 5 214 899.00 | | 5 003 740.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 463.00 | 91.00 | | 5 463.00 |
DX Trade payables and related accounts | 19 981.00 | 8 710.00 | | 19 981.00 |
DY Tax and social security liabilities | | 988.00 | | |
EA Other liabilities | 857.00 | 857.00 | | 857.00 |
EC TOTAL (IV) | 26 301.00 | 10 645.00 | | 26 301.00 |
EE Grand total (I to V) | 5 030 041.00 | 5 225 544.00 | | 5 030 041.00 |
EG Accrued income and payables due within one year | 26 301.00 | 10 645.00 | | 26 301.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FS Purchases of goods (including customs duties) | | | | |
FT Inventory change (goods) | | | | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 36 522.00 | |
FX Taxes, duties, and similar payments | | | 198.00 | |
FZ Social Security Contributions | | | 4 063.00 | |
GB Operating Expenses - Provisions | | | 833.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 41 617.00 | |
GG - OPERATING RESULT (I - II) | | | -41 616.00 | |
GJ Financial income from other securities and fixed asset receivables | | | -3.00 | |
GP Total financial income (V) | | | 36 035.00 | |
GU Total financial expenses (VI) | | | 97 378.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -61 343.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -102 959.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 36 036.00 | 85 291.00 | | 36 036.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 138 995.00 | 58 184.00 | | 138 995.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -102 959.00 | 27 107.00 | | -102 959.00 |
| |
| 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 | 903 138.00 | | 991.00 | 903 138.00 |
I3 DECREASES Total Financial Fixed Assets | | 748.00 | 892 136.00 | |
I4 DECREASES Grand Total | | 748.00 | 903 381.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 11 245.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 245.00 | | | 11 245.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 891 893.00 | | 991.00 | 891 893.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 972.00 | 833.00 | | 9 972.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 972.00 | 833.00 | | 9 972.00 |
| |
| 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 | 19 981.00 | 19 981.00 | | 19 981.00 |
8K Other liabilities (including liabilities related to repo transactions) | 857.00 | 857.00 | | 857.00 |
UL Receivables related to investments | 121 796.00 | | 121 796.00 | 121 796.00 |
VB VAT | 13 174.00 | 13 174.00 | | 13 174.00 |
VI Group and Associates | 5 463.00 | 5 463.00 | | 5 463.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 907 184.00 | 1 907 184.00 | | 1 907 184.00 |
VS Prepaid expenses | 830.00 | 830.00 | | 830.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 042 983.00 | 1 921 187.00 | 121 796.00 | 2 042 983.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 26 301.00 | 26 301.00 | | 26 301.00 |
