| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 045.00 | 370.00 | 2 675.00 | 3 045.00 |
BB Receivables related to investments | 3 500.00 | | 3 500.00 | 3 500.00 |
BJ TOTAL (I) | 6 545.00 | 370.00 | 6 175.00 | 6 545.00 |
BZ Other receivables | 2 228.00 | | 2 228.00 | 2 228.00 |
CD Marketable securities | 4 046 317.00 | | 4 046 317.00 | 4 046 317.00 |
CF Cash and cash equivalents | 4 247 895.00 | | 4 247 895.00 | 4 247 895.00 |
CJ TOTAL (II) | 8 296 440.00 | | 8 296 440.00 | 8 296 440.00 |
CO Grand total (0 to V) | 8 302 985.00 | 370.00 | 8 302 615.00 | 8 302 985.00 |
CP Shares due in less than one year | 3 500.00 | | | 3 500.00 |
CU Other investments | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 423 600.00 | 423 600.00 | | 423 600.00 |
DD Legal reserve (1) | 70 600.00 | 70 600.00 | | 70 600.00 |
DG Other reserves | 6 542 885.00 | 5 213 409.00 | | 6 542 885.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 915 209.00 | 1 729 476.00 | | 915 209.00 |
DL TOTAL (I) | 7 952 294.00 | 7 437 085.00 | | 7 952 294.00 |
DV Miscellaneous Loans and Financial Debts (4) | 349 625.00 | 402 016.00 | | 349 625.00 |
DX Trade payables and related accounts | 696.00 | 3 537.00 | | 696.00 |
DY Tax and social security liabilities | | 99 836.00 | | |
EC TOTAL (IV) | 350 321.00 | 505 389.00 | | 350 321.00 |
EE Grand total (I to V) | 8 302 615.00 | 7 942 474.00 | | 8 302 615.00 |
EG Accrued income and payables due within one year | 350 321.00 | 505 389.00 | | 350 321.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 012.00 | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 370.00 | |
GF Total Operating Expenses (II) | | | 10 382.00 | |
GG - OPERATING RESULT (I - II) | | | -10 382.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 41 911.00 | |
GM Reversals of provisions and transfers of expenses | | | 32 540.00 | |
GO Net income from sales of marketable securities | | | 11 757.00 | |
GP Total financial income (V) | | | 86 209.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 276.00 | |
GT Net expenses on sales of marketable securities | | | 67 907.00 | |
GU Total financial expenses (VI) | | | 68 183.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 18 025.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 644.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 2 408 317.00 | 3 167 584.00 | | 2 408 317.00 |
HD Total exceptional income (VII) | 2 408 317.00 | 3 167 584.00 | | 2 408 317.00 |
HF Exceptional expenses on capital transactions | 1 499 980.00 | 1 390 446.00 | | 1 499 980.00 |
HH Total exceptional expenses (VIII) | 1 499 980.00 | 1 390 446.00 | | 1 499 980.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 908 337.00 | 1 777 138.00 | | 908 337.00 |
HK Income tax | 772.00 | 107 659.00 | | 772.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 494 526.00 | 3 330 718.00 | | 2 494 526.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 579 317.00 | 1 601 241.00 | | 1 579 317.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 915 209.00 | 1 729 476.00 | | 915 209.00 |
