| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 7 153.00 | 7 153.00 | | 7 153.00 |
AR Technical installations, industrial equipment and tools | 8 058.00 | 7 787.00 | 271.00 | 8 058.00 |
AT Other tangible assets | 3 804.00 | 3 804.00 | | 3 804.00 |
BB Receivables related to investments | 210 000.00 | | 210 000.00 | 210 000.00 |
BJ TOTAL (I) | 1 507 437.00 | 18 744.00 | 1 488 694.00 | 1 507 437.00 |
BX Customers and related accounts | 70 210.00 | | 70 210.00 | 70 210.00 |
BZ Other receivables | 2 059 569.00 | | 2 059 569.00 | 2 059 569.00 |
CD Marketable securities | 450 000.00 | | 450 000.00 | 450 000.00 |
CF Cash and cash equivalents | 22 473.00 | | 22 473.00 | 22 473.00 |
CJ TOTAL (II) | 2 602 252.00 | | 2 602 252.00 | 2 602 252.00 |
CO Grand total (0 to V) | 4 109 690.00 | 18 744.00 | 4 090 946.00 | 4 109 690.00 |
CU Other investments | 1 278 422.00 | | 1 278 422.00 | 1 278 422.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 2 584 835.00 | 2 283 587.00 | | 2 584 835.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -90 720.00 | 301 248.00 | | -90 720.00 |
DL TOTAL (I) | 2 505 115.00 | 2 595 835.00 | | 2 505 115.00 |
DU Loans and Debts from Credit Institutions (3) | 1 428 905.00 | 1 545 594.00 | | 1 428 905.00 |
DV Miscellaneous Loans and Financial Debts (4) | 462.00 | 462.00 | | 462.00 |
DX Trade payables and related accounts | 8 039.00 | 7 106.00 | | 8 039.00 |
EA Other liabilities | 148 425.00 | 148 425.00 | | 148 425.00 |
EC TOTAL (IV) | 1 585 831.00 | 1 701 588.00 | | 1 585 831.00 |
EE Grand total (I to V) | 4 090 946.00 | 4 297 423.00 | | 4 090 946.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 54 460.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 997.00 | |
GF Total Operating Expenses (II) | | | 55 456.00 | |
GG - OPERATING RESULT (I - II) | | | -55 456.00 | |
GH Attributed profit or transferred loss (III) | | | | |
GL Other interest and similar income | | | 1 350.00 | |
GP Total financial income (V) | | | 1 350.00 | |
GR Interest and similar expenses | | | 36 614.00 | |
GU Total financial expenses (VI) | | | 36 614.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -35 264.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -90 720.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 50 000.00 | | |
HB Exceptional income from capital transactions | | 537 877.00 | | |
HD Total exceptional income (VII) | | 587 877.00 | | |
HF Exceptional expenses on capital transactions | | 228 808.00 | | |
HH Total exceptional expenses (VIII) | | 228 808.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 359 068.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 350.00 | 628 155.00 | | 1 350.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 92 070.00 | 326 907.00 | | 92 070.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -90 720.00 | 301 248.00 | | -90 720.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 17 747.00 | 997.00 | | 17 747.00 |
PE DEPRECIATION Total including other intangible assets | 7 153.00 | | | 7 153.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 594.00 | 997.00 | | 10 594.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 462.00 | 462.00 | | 462.00 |
8B Suppliers and Related Accounts | 8 039.00 | 8 039.00 | | 8 039.00 |
8K Other liabilities (including liabilities related to repo transactions) | 148 425.00 | 148 425.00 | | 148 425.00 |
UT Other financial assets | 210 000.00 | | 210 000.00 | 210 000.00 |
VG Loans with a maturity of up to one year at origin | 1 428 905.00 | 121 878.00 | 508 250.00 | 1 428 905.00 |
VS Prepaid expenses | 2 129 779.00 | 2 129 779.00 | | 2 129 779.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 339 779.00 | 2 129 779.00 | 210 000.00 | 2 339 779.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 585 831.00 | 278 805.00 | 508 250.00 | 1 585 831.00 |
