| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 7 225.00 | 7 225.00 | | 7 225.00 |
AT Other tangible assets | 5 600.00 | 5 600.00 | | 5 600.00 |
BB Receivables related to investments | 495 310.00 | | 495 310.00 | 495 310.00 |
BD Other fixed assets | 8.00 | | 8.00 | 8.00 |
BJ TOTAL (I) | 508 142.00 | 12 825.00 | 495 318.00 | 508 142.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 102 115.00 | 76 523.00 | 25 592.00 | 102 115.00 |
BZ Other receivables | | | | |
CD Marketable securities | 10 702 321.00 | | 10 702 321.00 | 10 702 321.00 |
CF Cash and cash equivalents | 5 766 630.00 | | 5 766 630.00 | 5 766 630.00 |
CH Prepaid expenses | 1 690.00 | | 1 690.00 | 1 690.00 |
CJ TOTAL (II) | 16 572 756.00 | 76 523.00 | 16 496 233.00 | 16 572 756.00 |
CO Grand total (0 to V) | 17 080 898.00 | 89 348.00 | 16 991 550.00 | 17 080 898.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 89 500.00 | 89 500.00 | | 89 500.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 15 632 073.00 | 15 432 460.00 | | 15 632 073.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 207 619.00 | 199 613.00 | | 1 207 619.00 |
DL TOTAL (I) | 16 939 193.00 | 15 731 573.00 | | 16 939 193.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 627.00 | 2 285.00 | | 30 627.00 |
DX Trade payables and related accounts | 2 000.00 | 1 600.00 | | 2 000.00 |
DY Tax and social security liabilities | 18 136.00 | 7 617.00 | | 18 136.00 |
EA Other liabilities | 1 595.00 | 1 595.00 | | 1 595.00 |
EC TOTAL (IV) | 52 358.00 | 13 096.00 | | 52 358.00 |
EE Grand total (I to V) | 16 991 550.00 | 15 744 669.00 | | 16 991 550.00 |
| |
| 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) | | | | |
FS Purchases of goods (including customs duties) | | | | |
FW Other purchases and external expenses | | | 55 746.00 | |
FX Taxes, duties, and similar payments | | | 48 591.00 | |
FY Salaries and Wages | | | 70 912.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 144.00 | |
GE Other Expenses | | | 351.00 | |
GF Total Operating Expenses (II) | | | 177 744.00 | |
GG - OPERATING RESULT (I - II) | | | -177 745.00 | |
GP Total financial income (V) | | | 1 253 509.00 | |
GU Total financial expenses (VI) | | | 30 425.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 223 085.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 045 340.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 400 000.00 | 4 902.00 | | 400 000.00 |
HH Total exceptional expenses (VIII) | 237 721.00 | 870.00 | | 237 721.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 162 279.00 | 4 032.00 | | 162 279.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 653 509.00 | 698 369.00 | | 1 653 509.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 445 890.00 | 498 756.00 | | 445 890.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 207 619.00 | 199 613.00 | | 1 207 619.00 |
| |
| 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 | 1 286 366.00 | | 92 261.00 | 1 286 366.00 |
I3 DECREASES Total Financial Fixed Assets | | 870 485.00 | 495 318.00 | |
I4 DECREASES Grand Total | | 870 485.00 | 508 142.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 12 825.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 12 825.00 | | | 12 825.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 273 542.00 | | 92 261.00 | 1 273 542.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 681.00 | 2 144.00 | | 10 681.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 681.00 | 2 144.00 | | 10 681.00 |
| |
| 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 | 2 000.00 | 2 000.00 | | 2 000.00 |
8D Social Security and Other Social Organizations | 18 136.00 | 18 136.00 | | 18 136.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 595.00 | 1 595.00 | | 1 595.00 |
UL Receivables related to investments | 493 415.00 | | 493 415.00 | 493 415.00 |
UX Other trade receivables | 102 115.00 | 102 115.00 | | 102 115.00 |
VI Group and Associates | 30 627.00 | 30 627.00 | | 30 627.00 |
VS Prepaid expenses | 1 690.00 | 1 690.00 | | 1 690.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 597 220.00 | 103 805.00 | 493 415.00 | 597 220.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 52 358.00 | 52 358.00 | | 52 358.00 |
