| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 140.00 | | 4 140.00 | 4 140.00 |
AT Other tangible assets | 1 410.00 | 949.00 | 461.00 | 1 410.00 |
BB Receivables related to investments | 398 948.00 | 398 948.00 | | 398 948.00 |
BH Other financial assets | 2 194.00 | | 2 194.00 | 2 194.00 |
BJ TOTAL (I) | 1 608 878.00 | 480 265.00 | 1 128 614.00 | 1 608 878.00 |
BX Customers and related accounts | 53 065.00 | | 53 065.00 | 53 065.00 |
BZ Other receivables | 9 508.00 | | 9 508.00 | 9 508.00 |
CD Marketable securities | 403 491.00 | | 403 491.00 | 403 491.00 |
CF Cash and cash equivalents | 87 590.00 | | 87 590.00 | 87 590.00 |
CH Prepaid expenses | 1 499.00 | | 1 499.00 | 1 499.00 |
CJ TOTAL (II) | 555 153.00 | | 555 153.00 | 555 153.00 |
CO Grand total (0 to V) | 2 164 032.00 | 480 265.00 | 1 683 767.00 | 2 164 032.00 |
CU Other investments | 1 196 739.00 | 78 089.00 | 1 118 650.00 | 1 196 739.00 |
CX Development or Research and Development Expenses | 5 448.00 | 2 279.00 | 3 169.00 | 5 448.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 219 592.00 | 1 219 592.00 | | 1 219 592.00 |
DD Legal reserve (1) | 121 959.00 | 121 959.00 | | 121 959.00 |
DG Other reserves | 281 632.00 | 286 490.00 | | 281 632.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 183.00 | -4 859.00 | | -9 183.00 |
DL TOTAL (I) | 1 614 000.00 | 1 623 183.00 | | 1 614 000.00 |
DU Loans and Debts from Credit Institutions (3) | | 94.00 | | |
DX Trade payables and related accounts | 16 993.00 | 38 450.00 | | 16 993.00 |
DY Tax and social security liabilities | 52 699.00 | 39 795.00 | | 52 699.00 |
EA Other liabilities | 75.00 | | | 75.00 |
EC TOTAL (IV) | 69 767.00 | 78 339.00 | | 69 767.00 |
EE Grand total (I to V) | 1 683 767.00 | 1 701 522.00 | | 1 683 767.00 |
EG Accrued income and payables due within one year | | 78 339.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 219 818.00 | | 219 818.00 | 219 818.00 |
FJ Net sales | 219 818.00 | | 219 818.00 | 219 818.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 623.00 | |
FQ Other income | | | 15.00 | |
FR Total operating income (I) | | | 222 456.00 | |
FW Other purchases and external expenses | | | 26 682.00 | |
FX Taxes, duties, and similar payments | | | 1 686.00 | |
FY Salaries and Wages | | | 139 396.00 | |
FZ Social Security Contributions | | | 62 303.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 292.00 | |
GE Other Expenses | | | 24.00 | |
GF Total Operating Expenses (II) | | | 232 383.00 | |
GG - OPERATING RESULT (I - II) | | | -9 927.00 | |
GL Other interest and similar income | | | 5 631.00 | |
GP Total financial income (V) | | | 5 631.00 | |
GQ Financial allocations to depreciation and provisions | | | 4 886.00 | |
GU Total financial expenses (VI) | | | 4 886.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 745.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 183.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 228 087.00 | 262 576.00 | | 228 087.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 237 270.00 | 267 434.00 | | 237 270.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 183.00 | -4 859.00 | | -9 183.00 |
| |
| 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 | 1 603 992.00 | | 4 886.00 | 1 603 992.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 5 448.00 | | | 5 448.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 597 880.00 | |
I4 DECREASES Grand Total | | | 1 608 878.00 | |
IN DECREASES Start-up, development, or research expenses | | | 5 448.00 | |
IO DECREASES Total including other intangible assets | | | 4 140.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 410.00 | |
KD ACQUISITIONS Total including other intangible assets | 4 140.00 | | | 4 140.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 410.00 | | | 1 410.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 592 994.00 | | 4 886.00 | 1 592 994.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 935.00 | 2 292.00 | | 935.00 |
CY DEPRECIATION Start-up, development, or research expenses | 458.00 | 1 821.00 | | 458.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 478.00 | 471.00 | | 478.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 394 061.00 | 4 886.00 | | 394 061.00 |
7B Total provisions for depreciation | 472 151.00 | 4 886.00 | | 472 151.00 |
7C Grand total | 472 151.00 | 4 886.00 | | 472 151.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 4 886.00 | | |
| |
| 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 | 16 993.00 | 16 993.00 | | 16 993.00 |
8C Staff and Related Accounts | 8 862.00 | 8 862.00 | | 8 862.00 |
8D Social Security and Other Social Organizations | 32 730.00 | 32 730.00 | | 32 730.00 |
UL Receivables related to investments | 398 948.00 | | 398 948.00 | 398 948.00 |
UT Other financial assets | 2 194.00 | | 2 194.00 | 2 194.00 |
UX Other trade receivables | 53 065.00 | 53 065.00 | | 53 065.00 |
VB VAT | 3 219.00 | 3 219.00 | | 3 219.00 |
VG Loans with a maturity of up to one year at origin | 75.00 | 75.00 | | 75.00 |
VM Income taxes | 4 608.00 | 4 608.00 | | 4 608.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 140.00 | 1 140.00 | | 1 140.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 681.00 | 1 681.00 | | 1 681.00 |
VS Prepaid expenses | 1 499.00 | 1 499.00 | | 1 499.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 465 214.00 | 64 072.00 | 401 142.00 | 465 214.00 |
VW VAT | 9 967.00 | 9 967.00 | | 9 967.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 69 767.00 | 69 767.00 | | 69 767.00 |
