| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AL Advances and down payments on intangible assets. | | | 7.00 | |
BJ TOTAL (I) | 34 360.00 | | 34 360.00 | 34 360.00 |
BZ Other receivables | 216 052.00 | | 216 052.00 | 216 052.00 |
CD Marketable securities | 12 100 000.00 | | 12 100 000.00 | 12 100 000.00 |
CF Cash and cash equivalents | 605 939.00 | | 605 939.00 | 605 939.00 |
CJ TOTAL (II) | 12 921 991.00 | | 12 921 991.00 | 12 921 991.00 |
CO Grand total (0 to V) | 12 956 351.00 | | 12 956 351.00 | 12 956 351.00 |
CU Other investments | 34 360.00 | | 34 360.00 | 34 360.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 76 225.00 | 76 225.00 | | 76 225.00 |
DD Legal reserve (1) | 7 622.00 | 7 622.00 | | 7 622.00 |
DG Other reserves | 12 647 744.00 | 7 200 924.00 | | 12 647 744.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 868.00 | 5 706 820.00 | | 14 868.00 |
DL TOTAL (I) | 12 746 459.00 | 12 991 591.00 | | 12 746 459.00 |
DV Miscellaneous Loans and Financial Debts (4) | 203 509.00 | 20 437.00 | | 203 509.00 |
DX Trade payables and related accounts | 3 720.00 | 3 720.00 | | 3 720.00 |
DY Tax and social security liabilities | 2 663.00 | 194 165.00 | | 2 663.00 |
EC TOTAL (IV) | 209 892.00 | 218 322.00 | | 209 892.00 |
EE Grand total (I to V) | 12 956 351.00 | 13 209 913.00 | | 12 956 351.00 |
EG Accrued income and payables due within one year | 209 892.00 | 218 322.00 | | 209 892.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 22.00 | |
FR Total operating income (I) | | | 22.00 | |
FW Other purchases and external expenses | | | 10 975.00 | |
GF Total Operating Expenses (II) | | | 10 975.00 | |
GG - OPERATING RESULT (I - II) | | | -10 953.00 | |
GI Supported loss or transferred profit (IV) | | | 457.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 400.00 | |
GL Other interest and similar income | | | 28 138.00 | |
GP Total financial income (V) | | | 30 538.00 | |
GR Interest and similar expenses | | | 1 597.00 | |
GU Total financial expenses (VI) | | | 1 597.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 28 942.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 532.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 13 614 279.00 | | |
HD Total exceptional income (VII) | | 13 614 279.00 | | |
HF Exceptional expenses on capital transactions | | 7 716 313.00 | | |
HH Total exceptional expenses (VIII) | | 7 716 313.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 5 897 967.00 | | |
HK Income tax | 2 664.00 | 193 911.00 | | 2 664.00 |
HL TOTAL REVENUE (I + III + V + VII) | 30 560.00 | 13 625 028.00 | | 30 560.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 693.00 | 7 918 208.00 | | 15 693.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 868.00 | 5 706 820.00 | | 14 868.00 |
| |
| 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 | 34 360.00 | | | 34 360.00 |
I3 DECREASES Total Financial Fixed Assets | | | 34 360.00 | |
I4 DECREASES Grand Total | | | 34 360.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 34 360.00 | | | 34 360.00 |
| |
| 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 | 3 720.00 | 3 720.00 | | 3 720.00 |
8E Income Taxes | 2 663.00 | 2 663.00 | | 2 663.00 |
VC Group and associates | 216 052.00 | 216 052.00 | | 216 052.00 |
VI Group and Associates | 203 509.00 | 203 509.00 | | 203 509.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 216 052.00 | 216 052.00 | | 216 052.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 209 892.00 | 209 892.00 | | 209 892.00 |
