| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 13 405.00 | 7 034.00 | 6 371.00 | 13 405.00 |
BB Receivables related to investments | 911 169.00 | | 911 169.00 | 911 169.00 |
BD Other fixed assets | 2 300 000.00 | | 2 300 000.00 | 2 300 000.00 |
BH Other financial assets | 970.00 | | 970.00 | 970.00 |
BJ TOTAL (I) | 3 225 544.00 | 7 034.00 | 3 218 510.00 | 3 225 544.00 |
BV Advances and down payments on orders | | | | |
BZ Other receivables | 74 383.00 | | 74 383.00 | 74 383.00 |
CD Marketable securities | 3 988 572.00 | 1 788 489.00 | 2 200 083.00 | 3 988 572.00 |
CF Cash and cash equivalents | 181 295.00 | | 181 295.00 | 181 295.00 |
CH Prepaid expenses | 823.00 | | 823.00 | 823.00 |
CJ TOTAL (II) | 4 245 073.00 | 1 788 489.00 | 2 456 584.00 | 4 245 073.00 |
CO Grand total (0 to V) | 7 470 616.00 | 1 795 523.00 | 5 675 094.00 | 7 470 616.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DG Other reserves | 5 978 779.00 | 7 021 014.00 | | 5 978 779.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 331 871.00 | -520 235.00 | | -1 331 871.00 |
DL TOTAL (I) | 4 687 608.00 | 6 541 479.00 | | 4 687 608.00 |
DP Provisions for Risks | 250 000.00 | 250 000.00 | | 250 000.00 |
DR TOTAL (IV) | 250 000.00 | 250 000.00 | | 250 000.00 |
DU Loans and Debts from Credit Institutions (3) | 851.00 | 3 413.00 | | 851.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 803.00 | | |
DX Trade payables and related accounts | 9 851.00 | 23 243.00 | | 9 851.00 |
DY Tax and social security liabilities | 7 920.00 | 5 816.00 | | 7 920.00 |
EA Other liabilities | 718 864.00 | 718 864.00 | | 718 864.00 |
EC TOTAL (IV) | 737 486.00 | 752 140.00 | | 737 486.00 |
EE Grand total (I to V) | 5 675 094.00 | 7 543 619.00 | | 5 675 094.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 176.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 1 180.00 | |
FW Other purchases and external expenses | | | 60 846.00 | |
FX Taxes, duties, and similar payments | | | 8 101.00 | |
FY Salaries and Wages | | | 38 014.00 | |
FZ Social Security Contributions | | | 7 135.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 578.00 | |
GE Other Expenses | | | 172.00 | |
GF Total Operating Expenses (II) | | | 117 846.00 | |
GG - OPERATING RESULT (I - II) | | | -116 666.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 6 609.00 | |
GL Other interest and similar income | | | 200 481.00 | |
GM Reversals of provisions and transfers of expenses | | | 41 844.00 | |
GO Net income from sales of marketable securities | | | 150 895.00 | |
GP Total financial income (V) | | | 399 828.00 | |
GQ Financial allocations to depreciation and provisions | | | 1 554 127.00 | |
GR Interest and similar expenses | | | 12 179.00 | |
GT Net expenses on sales of marketable securities | | | 48 727.00 | |
GU Total financial expenses (VI) | | | 1 615 033.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 215 205.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 331 871.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | -40 470.00 | | |
HD Total exceptional income (VII) | | -40 470.00 | | |
HE Exceptional expenses on management operations | | 647.00 | | |
HG Exceptional depreciation and provisions | | 250 000.00 | | |
HH Total exceptional expenses (VIII) | | 250 647.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -291 117.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 401 008.00 | 110 623.00 | | 401 008.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 732 879.00 | 630 858.00 | | 1 732 879.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 331 871.00 | -520 235.00 | | -1 331 871.00 |
| |
| 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 | 2 325 550.00 | | 899 994.00 | 2 325 550.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 212 139.00 | |
I4 DECREASES Grand Total | | | 3 225 544.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 13 405.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 13 405.00 | | | 13 405.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 312 145.00 | | 899 994.00 | 2 312 145.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 456.00 | 3 578.00 | | 3 456.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 456.00 | 3 578.00 | | 3 456.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 250 000.00 | | | 250 000.00 |
7C Grand total | 250 000.00 | | | 250 000.00 |
| |
| 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 | 9 851.00 | 9 851.00 | | 9 851.00 |
8K Other liabilities (including liabilities related to repo transactions) | 718 864.00 | 718 864.00 | | 718 864.00 |
UL Receivables related to investments | 909 919.00 | | 909 919.00 | 909 919.00 |
UT Other financial assets | 970.00 | | 970.00 | 970.00 |
UX Other trade receivables | 74 383.00 | 74 383.00 | | 74 383.00 |
VG Loans with a maturity of up to one year at origin | 851.00 | 851.00 | | 851.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 920.00 | 7 920.00 | | 7 920.00 |
VS Prepaid expenses | 823.00 | 823.00 | | 823.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 986 095.00 | 75 206.00 | 910 889.00 | 986 095.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 737 486.00 | 737 486.00 | | 737 486.00 |
