| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 575.00 | | 1 575.00 | 1 575.00 |
AT Other tangible assets | 8 500.00 | | 8 500.00 | 8 500.00 |
BJ TOTAL (I) | 460 014.00 | 141 703.00 | 318 311.00 | 460 014.00 |
BX Customers and related accounts | 459 983.00 | 204 851.00 | 255 132.00 | 459 983.00 |
BZ Other receivables | 2 637 631.00 | 66 670.00 | 2 570 961.00 | 2 637 631.00 |
CD Marketable securities | 1 330 949.00 | 10 514.00 | 1 320 435.00 | 1 330 949.00 |
CF Cash and cash equivalents | 109 815.00 | | 109 815.00 | 109 815.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 4 538 378.00 | 282 035.00 | 4 256 343.00 | 4 538 378.00 |
CO Grand total (0 to V) | 4 998 393.00 | 423 738.00 | 4 574 655.00 | 4 998 393.00 |
CR Shares due in more than one year | 300 000.00 | | | 300 000.00 |
CU Other investments | 449 939.00 | 141 703.00 | 308 236.00 | 449 939.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 288 000.00 | 288 000.00 | | 288 000.00 |
DD Legal reserve (1) | 30 000.00 | 30 000.00 | | 30 000.00 |
DG Other reserves | 3 494 513.00 | 967 821.00 | | 3 494 513.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 79 257.00 | 2 676 692.00 | | 79 257.00 |
DK Regulated provisions | 14 999.00 | 14 999.00 | | 14 999.00 |
DL TOTAL (I) | 3 906 770.00 | 3 977 513.00 | | 3 906 770.00 |
DU Loans and Debts from Credit Institutions (3) | 349.00 | 289.00 | | 349.00 |
DV Miscellaneous Loans and Financial Debts (4) | 223 220.00 | 174 793.00 | | 223 220.00 |
DX Trade payables and related accounts | 35 172.00 | 17 232.00 | | 35 172.00 |
DY Tax and social security liabilities | 109 144.00 | 633 354.00 | | 109 144.00 |
EA Other liabilities | 300 000.00 | | | 300 000.00 |
EC TOTAL (IV) | 667 885.00 | 825 668.00 | | 667 885.00 |
EE Grand total (I to V) | 4 574 655.00 | 4 803 180.00 | | 4 574 655.00 |
EG Accrued income and payables due within one year | 667 885.00 | 825 668.00 | | 667 885.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 349.00 | 289.00 | | 349.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 100 000.00 | | 100 000.00 | 100 000.00 |
FJ Net sales | 100 000.00 | | 100 000.00 | 100 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 16 514.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 116 514.00 | |
FW Other purchases and external expenses | | | 38 345.00 | |
FX Taxes, duties, and similar payments | | | 20 651.00 | |
FY Salaries and Wages | | | 162 170.00 | |
FZ Social Security Contributions | | | 78 592.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 299 766.00 | |
GG - OPERATING RESULT (I - II) | | | -183 252.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 418 546.00 | |
GL Other interest and similar income | | | 3 491.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 422 037.00 | |
GQ Financial allocations to depreciation and provisions | | | 10 517.00 | |
GU Total financial expenses (VI) | | | 10 517.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 411 520.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 228 268.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 3.00 | | | 3.00 |
HB Exceptional income from capital transactions | | 2 800 000.00 | | |
HC Reversals of provisions and transfers of expenses | | 4 780.00 | | |
HD Total exceptional income (VII) | 3.00 | 2 804 780.00 | | 3.00 |
HE Exceptional expenses on management operations | 300 000.00 | | | 300 000.00 |
HF Exceptional expenses on capital transactions | | 44 795.00 | | |
HH Total exceptional expenses (VIII) | 300 000.00 | 44 795.00 | | 300 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -299 997.00 | 2 759 985.00 | | -299 997.00 |
HK Income tax | -150 986.00 | 409 411.00 | | -150 986.00 |
HL TOTAL REVENUE (I + III + V + VII) | 538 554.00 | 3 481 667.00 | | 538 554.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 459 297.00 | 804 974.00 | | 459 297.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 79 257.00 | 2 676 692.00 | | 79 257.00 |
| |
| 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 | 460 011.00 | | 3.00 | 460 011.00 |
I3 DECREASES Total Financial Fixed Assets | | | 449 939.00 | |
I4 DECREASES Grand Total | | | 460 014.00 | |
IO DECREASES Total including other intangible assets | | | 1 575.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 500.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 575.00 | | | 1 575.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 500.00 | | | 8 500.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 449 936.00 | | 3.00 | 449 936.00 |
| |
| 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 | 35 172.00 | 35 172.00 | | 35 172.00 |
8D Social Security and Other Social Organizations | 109 144.00 | 109 144.00 | | 109 144.00 |
8K Other liabilities (including liabilities related to repo transactions) | 523 220.00 | 523 220.00 | | 523 220.00 |
UX Other trade receivables | 459 983.00 | 459 983.00 | | 459 983.00 |
VG Loans with a maturity of up to one year at origin | 349.00 | 349.00 | | 349.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 637 631.00 | 2 337 631.00 | 300 000.00 | 2 637 631.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 097 614.00 | 2 797 614.00 | 300 000.00 | 3 097 614.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 667 885.00 | 667 885.00 | | 667 885.00 |
