| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 075.00 | 1 075.00 | | 1 075.00 |
BD Other fixed assets | 564 992.00 | | 564 992.00 | 564 992.00 |
BJ TOTAL (I) | 566 067.00 | 1 075.00 | 564 992.00 | 566 067.00 |
BZ Other receivables | 32 296.00 | | 32 296.00 | 32 296.00 |
CD Marketable securities | 744 675.00 | 285 600.00 | 459 075.00 | 744 675.00 |
CF Cash and cash equivalents | 3 770 094.00 | | 3 770 094.00 | 3 770 094.00 |
CH Prepaid expenses | 199.00 | | 199.00 | 199.00 |
CJ TOTAL (II) | 4 547 264.00 | 285 600.00 | 4 261 664.00 | 4 547 264.00 |
CO Grand total (0 to V) | 5 113 331.00 | 286 675.00 | 4 826 656.00 | 5 113 331.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 640 000.00 | | | 1 640 000.00 |
DD Legal reserve (1) | 482 275.00 | | | 482 275.00 |
DG Other reserves | 3 015.00 | | | 3 015.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 649 755.00 | | | 2 649 755.00 |
DL TOTAL (I) | 4 775 046.00 | | | 4 775 046.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 501.00 | | | 14 501.00 |
DX Trade payables and related accounts | 14 208.00 | | | 14 208.00 |
DY Tax and social security liabilities | 21 563.00 | | | 21 563.00 |
EA Other liabilities | 1 337.00 | | | 1 337.00 |
EC TOTAL (IV) | 51 610.00 | | | 51 610.00 |
EE Grand total (I to V) | 4 826 656.00 | | | 4 826 656.00 |
EG Accrued income and payables due within one year | 51 610.00 | | | 51 610.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 475 085.00 | | 475 085.00 | 475 085.00 |
FJ Net sales | 475 085.00 | | 475 085.00 | 475 085.00 |
FQ Other income | | | 4 000.00 | |
FR Total operating income (I) | | | 479 085.00 | |
FW Other purchases and external expenses | | | 30 135.00 | |
FX Taxes, duties, and similar payments | | | 3 448.00 | |
FY Salaries and Wages | | | 1.00 | |
GF Total Operating Expenses (II) | | | 33 584.00 | |
GG - OPERATING RESULT (I - II) | | | 445 501.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 096 772.00 | |
GL Other interest and similar income | | | 55 350.00 | |
GM Reversals of provisions and transfers of expenses | | | 851 625.00 | |
GP Total financial income (V) | | | 3 003 747.00 | |
GQ Financial allocations to depreciation and provisions | | | 285 600.00 | |
GT Net expenses on sales of marketable securities | | | 639 511.00 | |
GU Total financial expenses (VI) | | | 925 111.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 078 635.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 524 137.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 612 666.00 | | | 612 666.00 |
HD Total exceptional income (VII) | 612 666.00 | | | 612 666.00 |
HF Exceptional expenses on capital transactions | 362 934.00 | | | 362 934.00 |
HH Total exceptional expenses (VIII) | 362 934.00 | | | 362 934.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 249 732.00 | | | 249 732.00 |
HK Income tax | 124 114.00 | | | 124 114.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 095 499.00 | | | 4 095 499.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 445 743.00 | | | 1 445 743.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 649 755.00 | | | 2 649 755.00 |
| |
| 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 | 989 449.00 | | 22 502.00 | 989 449.00 |
I3 DECREASES Total Financial Fixed Assets | | 445 883.00 | 564 992.00 | |
I4 DECREASES Grand Total | | 445 883.00 | 566 067.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 075.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 075.00 | | | 1 075.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 988 374.00 | | 22 502.00 | 988 374.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 075.00 | | | 1 075.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 075.00 | | | 1 075.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 851 625.00 | 285 600.00 | 851 625.00 | 851 625.00 |
7B Total provisions for depreciation | 851 625.00 | 285 600.00 | 851 625.00 | 851 625.00 |
7C Grand total | 851 625.00 | 285 600.00 | 851 625.00 | 851 625.00 |
UG - Financial | | 285 600.00 | 851 625.00 | |
