| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 291.00 | 1 732.00 | 2 559.00 | 4 291.00 |
BH Other financial assets | 600.00 | | 600.00 | 600.00 |
BJ TOTAL (I) | 4 935 113.00 | 476 732.00 | 4 458 381.00 | 4 935 113.00 |
BX Customers and related accounts | 8 400.00 | | 8 400.00 | 8 400.00 |
BZ Other receivables | 14 578.00 | | 14 578.00 | 14 578.00 |
CF Cash and cash equivalents | 853 023.00 | | 853 023.00 | 853 023.00 |
CH Prepaid expenses | 481.00 | | 481.00 | 481.00 |
CJ TOTAL (II) | 876 482.00 | | 876 482.00 | 876 482.00 |
CO Grand total (0 to V) | 5 811 595.00 | 476 732.00 | 5 334 863.00 | 5 811 595.00 |
CU Other investments | 4 930 222.00 | 475 000.00 | 4 455 222.00 | 4 930 222.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000 000.00 | 2 000 000.00 | | 2 000 000.00 |
DD Legal reserve (1) | 200 000.00 | 200 000.00 | | 200 000.00 |
DG Other reserves | 2 531 561.00 | 3 577 973.00 | | 2 531 561.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 565 483.00 | -926 413.00 | | 565 483.00 |
DL TOTAL (I) | 5 297 043.00 | 4 851 561.00 | | 5 297 043.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 437.00 | 77 956.00 | | 4 437.00 |
DX Trade payables and related accounts | 30 296.00 | 27 063.00 | | 30 296.00 |
DY Tax and social security liabilities | 3 086.00 | 3 484.00 | | 3 086.00 |
EC TOTAL (IV) | 37 819.00 | 108 503.00 | | 37 819.00 |
EE Grand total (I to V) | 5 334 863.00 | 4 960 064.00 | | 5 334 863.00 |
EG Accrued income and payables due within one year | 37 819.00 | 108 503.00 | | 37 819.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 84 000.00 | |
FJ Net sales | | | 84 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 12 360.00 | |
FQ Other income | | | 487.00 | |
FR Total operating income (I) | | | 96 847.00 | |
FW Other purchases and external expenses | | | 55 751.00 | |
FX Taxes, duties, and similar payments | | | 4 163.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 430.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 61 346.00 | |
GG - OPERATING RESULT (I - II) | | | 35 501.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 5 507.00 | |
GM Reversals of provisions and transfers of expenses | | | 525 000.00 | |
GP Total financial income (V) | | | 530 507.00 | |
GQ Financial allocations to depreciation and provisions | | | 1 000 000.00 | |
GR Interest and similar expenses | | | 526.00 | |
GU Total financial expenses (VI) | | | 526.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 529 981.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 565 483.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 13 605.00 | | |
HD Total exceptional income (VII) | | 13 605.00 | | |
HF Exceptional expenses on capital transactions | | 13 605.00 | | |
HH Total exceptional expenses (VIII) | | 13 605.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 627 354.00 | 118 700.00 | | 627 354.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 61 872.00 | 1 045 113.00 | | 61 872.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 565 483.00 | -926 413.00 | | 565 483.00 |
| |
| 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 | 30 296.00 | 30 296.00 | | 30 296.00 |
8D Social Security and Other Social Organizations | 3 086.00 | 3 086.00 | | 3 086.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 437.00 | 4 437.00 | | 4 437.00 |
UT Other financial assets | 600.00 | | 600.00 | 600.00 |
UX Other trade receivables | 8 400.00 | 8 400.00 | | 8 400.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 14 578.00 | 14 578.00 | | 14 578.00 |
VS Prepaid expenses | 481.00 | 481.00 | | 481.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 059.00 | 23 459.00 | 600.00 | 24 059.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 37 819.00 | 37 819.00 | | 37 819.00 |
