| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 360.00 | 2 360.00 | | 2 360.00 |
BJ TOTAL (I) | 4 622 651.00 | 2 360.00 | 4 620 291.00 | 4 622 651.00 |
BZ Other receivables | 1 322 574.00 | | 1 322 574.00 | 1 322 574.00 |
CF Cash and cash equivalents | 13 701.00 | | 13 701.00 | 13 701.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 1 336 275.00 | | 1 336 275.00 | 1 336 275.00 |
CO Grand total (0 to V) | 5 958 926.00 | 2 360.00 | 5 956 566.00 | 5 958 926.00 |
CU Other investments | 4 620 291.00 | | 4 620 291.00 | 4 620 291.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 13 900.00 | 13 900.00 | | 13 900.00 |
DB Share, merger, contribution premiums, etc. | 1 093 120.00 | 1 093 120.00 | | 1 093 120.00 |
DD Legal reserve (1) | 1 390.00 | 1 390.00 | | 1 390.00 |
DG Other reserves | 2 140 109.00 | 2 170 085.00 | | 2 140 109.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 475 242.00 | 470 024.00 | | 475 242.00 |
DK Regulated provisions | 12 175.00 | 8 117.00 | | 12 175.00 |
DL TOTAL (I) | 3 735 936.00 | 3 756 636.00 | | 3 735 936.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 216 839.00 | 1 693 016.00 | | 2 216 839.00 |
DX Trade payables and related accounts | 2 960.00 | 5 857.00 | | 2 960.00 |
DY Tax and social security liabilities | 830.00 | 2 302.00 | | 830.00 |
EC TOTAL (IV) | 2 220 629.00 | 1 701 175.00 | | 2 220 629.00 |
EE Grand total (I to V) | 5 956 566.00 | 5 457 811.00 | | 5 956 566.00 |
EG Accrued income and payables due within one year | 2 220 629.00 | 1 701 175.00 | | 2 220 629.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 387.00 | |
FX Taxes, duties, and similar payments | | | 830.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 10 217.00 | |
GG - OPERATING RESULT (I - II) | | | -10 217.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 500 000.00 | |
GL Other interest and similar income | | | 11 303.00 | |
GP Total financial income (V) | | | 511 303.00 | |
GR Interest and similar expenses | | | 21 785.00 | |
GU Total financial expenses (VI) | | | 21 785.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 489 518.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 479 301.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 4 058.00 | 4 058.00 | | 4 058.00 |
HH Total exceptional expenses (VIII) | 4 058.00 | 4 058.00 | | 4 058.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 058.00 | -4 058.00 | | -4 058.00 |
HL TOTAL REVENUE (I + III + V + VII) | 511 303.00 | 507 532.00 | | 511 303.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 36 061.00 | 37 508.00 | | 36 061.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 475 242.00 | 470 024.00 | | 475 242.00 |
| |
| 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 | 4 622 651.00 | | | 4 622 651.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 620 291.00 | |
I4 DECREASES Grand Total | | | 4 622 651.00 | |
IO DECREASES Total including other intangible assets | | | 2 360.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 360.00 | | | 2 360.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 620 291.00 | | | 4 620 291.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 360.00 | | | 2 360.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 360.00 | | | 2 360.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 8 117.00 | 4 058.00 | | 8 117.00 |
7C Grand total | 8 117.00 | 4 058.00 | | 8 117.00 |
UJ - Exceptional | | 4 058.00 | | |
| |
| 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 | 2 960.00 | 2 960.00 | | 2 960.00 |
VC Group and associates | 1 322 574.00 | 1 322 574.00 | | 1 322 574.00 |
VI Group and Associates | 2 216 839.00 | 2 216 839.00 | | 2 216 839.00 |
VQ Other Taxes, Duties, and Similar Debts | 830.00 | 830.00 | | 830.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 322 574.00 | 1 322 574.00 | | 1 322 574.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 220 629.00 | 2 220 629.00 | | 2 220 629.00 |
