| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 457.00 | 3 127.00 | 1 330.00 | 4 457.00 |
BJ TOTAL (I) | 6 407.00 | 5 027.00 | 1 380.00 | 6 407.00 |
BZ Other receivables | 730 466.00 | 257 100.00 | 473 366.00 | 730 466.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 7 013 971.00 | | 7 013 971.00 | 7 013 971.00 |
CJ TOTAL (II) | 7 744 437.00 | 257 100.00 | 7 487 337.00 | 7 744 437.00 |
CO Grand total (0 to V) | 7 750 844.00 | 262 127.00 | 7 488 717.00 | 7 750 844.00 |
CS Evaluated investments - equity method | 1 950.00 | 1 900.00 | 50.00 | 1 950.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 578 919.00 | 2 578 919.00 | | 2 578 919.00 |
DD Legal reserve (1) | 251 873.00 | 251 873.00 | | 251 873.00 |
DH Retained earnings | -206 854.00 | -1 089 762.00 | | -206 854.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 008 865.00 | 882 908.00 | | 1 008 865.00 |
DL TOTAL (I) | 3 632 803.00 | 2 623 938.00 | | 3 632 803.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 847 818.00 | 4 332 606.00 | | 3 847 818.00 |
DX Trade payables and related accounts | 8 096.00 | 11 826.00 | | 8 096.00 |
DY Tax and social security liabilities | | 415.00 | | |
EC TOTAL (IV) | 3 855 914.00 | 4 344 847.00 | | 3 855 914.00 |
EE Grand total (I to V) | 7 488 717.00 | 6 968 785.00 | | 7 488 717.00 |
EG Accrued income and payables due within one year | | 4 344 847.00 | | |
EI Including equity loans | 3 847 818.00 | | | 3 847 818.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 3 000.00 | |
FJ Net sales | | | 3 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 3 000.00 | |
FW Other purchases and external expenses | | | 65 025.00 | |
FX Taxes, duties, and similar payments | | | -96.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 1 480.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 66 409.00 | |
GG - OPERATING RESULT (I - II) | | | -63 409.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 5 265.00 | |
GL Other interest and similar income | | | 6 394.00 | |
GM Reversals of provisions and transfers of expenses | | | 1 148 918.00 | |
GO Net income from sales of marketable securities | | | 998 446.00 | |
GP Total financial income (V) | | | 2 159 022.00 | |
GQ Financial allocations to depreciation and provisions | | | 26 841.00 | |
GT Net expenses on sales of marketable securities | | | 1 061 157.00 | |
GU Total financial expenses (VI) | | | 1 087 998.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 071 024.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 007 616.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 249.00 | | | 1 249.00 |
HD Total exceptional income (VII) | 1 249.00 | | | 1 249.00 |
HE Exceptional expenses on management operations | | 4 477.00 | | |
HH Total exceptional expenses (VIII) | | 4 477.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 249.00 | -4 477.00 | | 1 249.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 163 271.00 | 2 095 354.00 | | 2 163 271.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 154 407.00 | 1 212 446.00 | | 1 154 407.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 008 865.00 | 882 908.00 | | 1 008 865.00 |
| |
| 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 | 8 738.00 | | | 8 738.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 950.00 | |
I4 DECREASES Grand Total | | 2 332.00 | 6 407.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 332.00 | 4 457.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 788.00 | | | 6 788.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 950.00 | | | 1 950.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 979.00 | 1 480.00 | 2 332.00 | 3 979.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 979.00 | 1 480.00 | 2 332.00 | 3 979.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 1 379 177.00 | 26 841.00 | 1 148 918.00 | 1 379 177.00 |
7B Total provisions for depreciation | 1 381 077.00 | 26 841.00 | 1 148 918.00 | 1 381 077.00 |
7C Grand total | 1 381 077.00 | 26 841.00 | 1 148 918.00 | 1 381 077.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 26 841.00 | 1 148 918.00 | |
| |
| 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 | 8 096.00 | 8 096.00 | | 8 096.00 |
VB VAT | 7 079.00 | 7 079.00 | | 7 079.00 |
VC Group and associates | 723 387.00 | 723 387.00 | | 723 387.00 |
VI Group and Associates | 3 847 818.00 | 3 847 818.00 | | 3 847 818.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 730 466.00 | 730 466.00 | | 730 466.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 855 914.00 | 3 855 914.00 | | 3 855 914.00 |
