| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | | | | |
CD Marketable securities | 17 723 999.00 | 2 565 383.00 | 15 158 616.00 | 17 723 999.00 |
CF Cash and cash equivalents | 1 834 944.00 | | 1 834 944.00 | 1 834 944.00 |
CJ TOTAL (II) | 19 558 943.00 | 2 565 383.00 | 16 993 560.00 | 19 558 943.00 |
CO Grand total (0 to V) | 19 558 943.00 | 2 565 383.00 | 16 993 560.00 | 19 558 943.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 19 015 718.00 | 19 015 718.00 | | 19 015 718.00 |
DD Legal reserve (1) | 169 737.00 | 169 737.00 | | 169 737.00 |
DF Regulated reserves (1) | 162 032.00 | 162 032.00 | | 162 032.00 |
DH Retained earnings | -1 140 436.00 | -292 202.00 | | -1 140 436.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 224 728.00 | -848 234.00 | | -1 224 728.00 |
DL TOTAL (I) | 16 982 323.00 | 18 207 051.00 | | 16 982 323.00 |
DV Miscellaneous Loans and Financial Debts (4) | 132.00 | 132.00 | | 132.00 |
DX Trade payables and related accounts | 11 105.00 | 13 375.00 | | 11 105.00 |
DY Tax and social security liabilities | | 53.00 | | |
EC TOTAL (IV) | 11 237.00 | 13 560.00 | | 11 237.00 |
EE Grand total (I to V) | 16 993 560.00 | 18 220 610.00 | | 16 993 560.00 |
EG Accrued income and payables due within one year | 11 237.00 | 13 560.00 | | 11 237.00 |
EI Including equity loans | 132.00 | | | 132.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 50 611.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 50 611.00 | |
GG - OPERATING RESULT (I - II) | | | -50 611.00 | |
GL Other interest and similar income | | | 256 463.00 | |
GM Reversals of provisions and transfers of expenses | | | 1 370 322.00 | |
GO Net income from sales of marketable securities | | | 82 162.00 | |
GP Total financial income (V) | | | 1 708 947.00 | |
GQ Financial allocations to depreciation and provisions | | | 2 565 383.00 | |
GT Net expenses on sales of marketable securities | | | 320 033.00 | |
GU Total financial expenses (VI) | | | 2 885 416.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 176 470.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 227 081.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2 353.00 | 2 500.00 | | 2 353.00 |
HD Total exceptional income (VII) | 2 353.00 | 2 500.00 | | 2 353.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 353.00 | 2 500.00 | | 2 353.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 711 300.00 | 1 382 319.00 | | 1 711 300.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 936 027.00 | 2 230 553.00 | | 2 936 027.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 224 728.00 | -848 234.00 | | -1 224 728.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 1 370 322.00 | 2 565 383.00 | 1 370 322.00 | 1 370 322.00 |
7B Total provisions for depreciation | 1 370 322.00 | 2 565 383.00 | 1 370 322.00 | 1 370 322.00 |
7C Grand total | 1 370 322.00 | 2 565 383.00 | 1 370 322.00 | 1 370 322.00 |
UG - Financial | | 2 565 383.00 | 1 370 322.00 | |
| |
| 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 | 11 105.00 | 11 105.00 | | 11 105.00 |
VI Group and Associates | 132.00 | 132.00 | | 132.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 237.00 | 11 237.00 | | 11 237.00 |
