| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 50 049.00 | | 50 049.00 | 50 049.00 |
BH Other financial assets | 49.00 | | 49.00 | 49.00 |
BJ TOTAL (I) | 2 763 879.00 | | 2 763 879.00 | 2 763 879.00 |
BT Goods | 150 290.00 | | 150 290.00 | 150 290.00 |
BV Advances and down payments on orders | 2 860.00 | | 2 860.00 | 2 860.00 |
BX Customers and related accounts | 202 269.00 | | 202 269.00 | 202 269.00 |
BZ Other receivables | 14 926.00 | | 14 926.00 | 14 926.00 |
CF Cash and cash equivalents | 1 587 947.00 | | 1 587 947.00 | 1 587 947.00 |
CJ TOTAL (II) | 1 958 293.00 | | 1 958 293.00 | 1 958 293.00 |
CO Grand total (0 to V) | 4 722 172.00 | | 4 722 172.00 | 4 722 172.00 |
CU Other investments | 2 713 781.00 | | 2 713 781.00 | 2 713 781.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 731 400.00 | | | 4 731 400.00 |
DD Legal reserve (1) | 16 555.00 | | | 16 555.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -58 430.00 | | | -58 430.00 |
DL TOTAL (I) | 4 689 526.00 | | | 4 689 526.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 918.00 | | | 2 918.00 |
DX Trade payables and related accounts | 22 728.00 | | | 22 728.00 |
EA Other liabilities | 7 000.00 | | | 7 000.00 |
EC TOTAL (IV) | 32 646.00 | | | 32 646.00 |
EE Grand total (I to V) | 4 722 172.00 | | | 4 722 172.00 |
EG Accrued income and payables due within one year | 32 646.00 | | | 32 646.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 5 214.00 | | 5 214.00 | 5 214.00 |
FJ Net sales | 5 214.00 | | 5 214.00 | 5 214.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 119.00 | |
FQ Other income | | | 143.00 | |
FR Total operating income (I) | | | 5 476.00 | |
FS Purchases of goods (including customs duties) | | | 4 157.00 | |
FT Inventory change (goods) | | | 3 854.00 | |
FW Other purchases and external expenses | | | 57 430.00 | |
FX Taxes, duties, and similar payments | | | 257.00 | |
GE Other Expenses | | | 213.00 | |
GF Total Operating Expenses (II) | | | 65 912.00 | |
GG - OPERATING RESULT (I - II) | | | -60 435.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -60 435.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 119.00 | | | 119.00 |
HA Exceptional income from management transactions | 2 006.00 | | | 2 006.00 |
HD Total exceptional income (VII) | 2 006.00 | | | 2 006.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 006.00 | | | 2 006.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 482.00 | | | 7 482.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 65 912.00 | | | 65 912.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -58 430.00 | | | -58 430.00 |
| |
| 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 | 549.00 | | 2 877 605.00 | 549.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 500.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 114 275.00 | 2 763 879.00 | |
I4 DECREASES Grand Total | | 114 275.00 | 2 763 879.00 | |
IN DECREASES Start-up, development, or research expenses | | 2.00 | 3.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 549.00 | | 2 877 605.00 | 549.00 |
| |
| 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 | 22 728.00 | 22 728.00 | | 22 728.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 000.00 | 7 000.00 | | 7 000.00 |
UL Receivables related to investments | 50 049.00 | | 50 049.00 | 50 049.00 |
UT Other financial assets | 49.00 | | 49.00 | 49.00 |
UX Other trade receivables | 202 269.00 | 202 269.00 | | 202 269.00 |
VB VAT | 14 887.00 | 14 887.00 | | 14 887.00 |
VI Group and Associates | 2 918.00 | 2 918.00 | | 2 918.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 40.00 | 40.00 | | 40.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 267 294.00 | 217 196.00 | 50 098.00 | 267 294.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 32 646.00 | 32 646.00 | | 32 646.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 257.00 | | | 257.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 8 193.00 | | | 8 193.00 |
ST Other accounts | 28 837.00 | | | 28 837.00 |
XQ Rental, rental and co-ownership charges | 20 400.00 | | | 20 400.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 257.00 | | | 257.00 |
YY Amount of VAT collected | 2 890.00 | | | 2 890.00 |
YZ Total deductible VAT on goods and services | 16 697.00 | | | 16 697.00 |
ZE Dividends | 314 554.00 | | | 314 554.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 57 430.00 | | | 57 430.00 |
