| |
| 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 | 934.00 | 934.00 | | 934.00 |
AT Other tangible assets | 15 074.00 | 15 074.00 | | 15 074.00 |
AX Advances and down payments | 915 610.00 | | 915 610.00 | 915 610.00 |
BD Other fixed assets | 508 761.00 | | 508 761.00 | 508 761.00 |
BH Other financial assets | 57 346.00 | | 57 346.00 | 57 346.00 |
BJ TOTAL (I) | 2 132 617.00 | 21 762.00 | 2 110 855.00 | 2 132 617.00 |
BX Customers and related accounts | 10 800.00 | | 10 800.00 | 10 800.00 |
BZ Other receivables | 763.00 | | 763.00 | 763.00 |
CD Marketable securities | 1 752 030.00 | 168 870.00 | 1 583 160.00 | 1 752 030.00 |
CF Cash and cash equivalents | 3 930 143.00 | | 3 930 143.00 | 3 930 143.00 |
CJ TOTAL (II) | 5 693 736.00 | 168 870.00 | 5 524 865.00 | 5 693 736.00 |
CO Grand total (0 to V) | 7 826 353.00 | 190 633.00 | 7 635 720.00 | 7 826 353.00 |
CU Other investments | 634 892.00 | 5 754.00 | 629 138.00 | 634 892.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 502 385.00 | 1 502 385.00 | | 1 502 385.00 |
DD Legal reserve (1) | 167 160.00 | 167 160.00 | | 167 160.00 |
DG Other reserves | 6 011 523.00 | 6 082 703.00 | | 6 011 523.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -62 654.00 | 29 342.00 | | -62 654.00 |
DL TOTAL (I) | 7 618 415.00 | 7 781 590.00 | | 7 618 415.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 622.00 | 442.00 | | 2 622.00 |
DX Trade payables and related accounts | 6 299.00 | 8 280.00 | | 6 299.00 |
DY Tax and social security liabilities | 8 384.00 | 36 253.00 | | 8 384.00 |
EC TOTAL (IV) | 17 305.00 | 44 976.00 | | 17 305.00 |
EE Grand total (I to V) | 7 635 720.00 | 7 826 566.00 | | 7 635 720.00 |
EG Accrued income and payables due within one year | 17 305.00 | 44 976.00 | | 17 305.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 9 000.00 | |
FJ Net sales | | | 9 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 9 000.00 | |
FW Other purchases and external expenses | | | 24 188.00 | |
FX Taxes, duties, and similar payments | | | 6 833.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 270.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 32 291.00 | |
GG - OPERATING RESULT (I - II) | | | -23 291.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 751.00 | |
GK Income from other securities and fixed asset receivables | | | 25 660.00 | |
GL Other interest and similar income | | | 11 250.00 | |
GM Reversals of provisions and transfers of expenses | | | 79 082.00 | |
GO Net income from sales of marketable securities | | | 2 412.00 | |
GP Total financial income (V) | | | 42 073.00 | |
GQ Financial allocations to depreciation and provisions | | | 59 400.00 | |
GR Interest and similar expenses | | | 45.00 | |
GT Net expenses on sales of marketable securities | | | 104 280.00 | |
GU Total financial expenses (VI) | | | 59 400.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -17 327.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -40 618.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 11 212.00 | | |
HF Exceptional expenses on capital transactions | | 15 000.00 | | |
HH Total exceptional expenses (VIII) | | 26 212.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -26 212.00 | | |
HK Income tax | 22 036.00 | 16 552.00 | | 22 036.00 |
HL TOTAL REVENUE (I + III + V + VII) | 51 073.00 | 221 659.00 | | 51 073.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 113 727.00 | 192 318.00 | | 113 727.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -62 654.00 | 29 342.00 | | -62 654.00 |
| |
| 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 | 1 835 183.00 | | 298 309.00 | 1 835 183.00 |
I3 DECREASES Total Financial Fixed Assets | | 875.00 | 1 200 999.00 | |
I4 DECREASES Grand Total | | 875.00 | 2 132 617.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 931 619.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 919 398.00 | | 12 221.00 | 919 398.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 915 785.00 | | 286 088.00 | 915 785.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 14 738.00 | 1 270.00 | | 14 738.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 14 738.00 | 1 270.00 | | 14 738.00 |
| |
| 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 | 6 299.00 | 6 299.00 | | 6 299.00 |
8D Social Security and Other Social Organizations | 8 384.00 | 8 384.00 | | 8 384.00 |
UL Receivables related to investments | 213 681.00 | | 213 681.00 | 213 681.00 |
UT Other financial assets | 57 346.00 | | 57 346.00 | 57 346.00 |
UX Other trade receivables | 10 800.00 | 10 800.00 | | 10 800.00 |
VI Group and Associates | 2 622.00 | 2 622.00 | | 2 622.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 763.00 | 763.00 | | 763.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 282 590.00 | 11 563.00 | 271 027.00 | 282 590.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 305.00 | 17 305.00 | | 17 305.00 |
