| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 56 100.00 | 4 467.00 | 51 633.00 | 56 100.00 |
BB Receivables related to investments | 275 584.00 | | 275 584.00 | 275 584.00 |
BD Other fixed assets | 1 005 150.00 | | 1 005 150.00 | 1 005 150.00 |
BJ TOTAL (I) | 1 366 834.00 | 4 467.00 | 1 362 367.00 | 1 366 834.00 |
BX Customers and related accounts | 2 400.00 | | 2 400.00 | 2 400.00 |
BZ Other receivables | 22 577.00 | | 22 577.00 | 22 577.00 |
CD Marketable securities | 3 741 852.00 | | 3 741 852.00 | 3 741 852.00 |
CF Cash and cash equivalents | 25 368.00 | | 25 368.00 | 25 368.00 |
CH Prepaid expenses | 1 005.00 | | 1 005.00 | 1 005.00 |
CJ TOTAL (II) | 3 793 202.00 | | 3 793 202.00 | 3 793 202.00 |
CO Grand total (0 to V) | 5 160 036.00 | 4 467.00 | 5 155 569.00 | 5 160 036.00 |
CU Other investments | 30 000.00 | | 30 000.00 | 30 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 336 480.00 | 3 336 480.00 | | 3 336 480.00 |
DD Legal reserve (1) | 20 000.00 | 10 000.00 | | 20 000.00 |
DG Other reserves | 239 554.00 | 162 793.00 | | 239 554.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 471 399.00 | 86 761.00 | | 471 399.00 |
DL TOTAL (I) | 4 067 433.00 | 3 596 034.00 | | 4 067 433.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 070 769.00 | 1 061 355.00 | | 1 070 769.00 |
DX Trade payables and related accounts | 3 810.00 | 3 723.00 | | 3 810.00 |
DY Tax and social security liabilities | 13 558.00 | 11 493.00 | | 13 558.00 |
EC TOTAL (IV) | 1 088 137.00 | 1 076 571.00 | | 1 088 137.00 |
EE Grand total (I to V) | 5 155 569.00 | 4 672 605.00 | | 5 155 569.00 |
EG Accrued income and payables due within one year | 1 088 136.00 | 1 068 709.00 | | 1 088 136.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 24 000.00 | |
FJ Net sales | | | 24 000.00 | |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 411.00 | |
FR Total operating income (I) | | | 27 411.00 | |
FW Other purchases and external expenses | | | 13 064.00 | |
FX Taxes, duties, and similar payments | | | 1 671.00 | |
FY Salaries and Wages | | | 15 411.00 | |
FZ Social Security Contributions | | | 14 311.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 730.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 50 189.00 | |
GG - OPERATING RESULT (I - II) | | | -22 778.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GK Income from other securities and fixed asset receivables | | | 46 184.00 | |
GL Other interest and similar income | | | 7 031.00 | |
GP Total financial income (V) | | | 53 215.00 | |
GR Interest and similar expenses | | | 12 313.00 | |
GU Total financial expenses (VI) | | | 12 313.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 40 902.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 124.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1 936.00 | | |
HB Exceptional income from capital transactions | 3 800 000.00 | | | 3 800 000.00 |
HD Total exceptional income (VII) | 3 800 000.00 | 1 936.00 | | 3 800 000.00 |
HE Exceptional expenses on management operations | 2 400.00 | 45.00 | | 2 400.00 |
HF Exceptional expenses on capital transactions | 3 343 088.00 | | | 3 343 088.00 |
HH Total exceptional expenses (VIII) | 3 345 488.00 | 45.00 | | 3 345 488.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 454 512.00 | 1 891.00 | | 454 512.00 |
HK Income tax | 1 237.00 | | | 1 237.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 880 626.00 | 193 025.00 | | 3 880 626.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 409 227.00 | 106 264.00 | | 3 409 227.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 471 399.00 | 86 761.00 | | 471 399.00 |
| |
| 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 | 4 579 533.00 | | 133 619.00 | 4 579 533.00 |
I3 DECREASES Total Financial Fixed Assets | | 3 336 480.00 | 1 310 734.00 | |
I4 DECREASES Grand Total | | 3 346 318.00 | 1 366 834.00 | |
IY DECREASES Total Tangible Fixed Assets | | 9 838.00 | 56 100.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 838.00 | | 56 100.00 | 9 838.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 569 695.00 | | 77 519.00 | 4 569 695.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 968.00 | 5 730.00 | 3 230.00 | 1 968.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 968.00 | 5 730.00 | 3 230.00 | 1 968.00 |
| |
| 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 | 3 810.00 | 3 810.00 | | 3 810.00 |
8D Social Security and Other Social Organizations | 13 558.00 | 13 558.00 | | 13 558.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 070 769.00 | 1 070 769.00 | | 1 070 769.00 |
UL Receivables related to investments | 275 584.00 | | 275 584.00 | 275 584.00 |
UX Other trade receivables | 2 400.00 | 2 400.00 | | 2 400.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 22 577.00 | 22 577.00 | | 22 577.00 |
VS Prepaid expenses | 1 005.00 | 1 005.00 | | 1 005.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 301 566.00 | 25 982.00 | 275 584.00 | 301 566.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 088 137.00 | 1 088 137.00 | | 1 088 137.00 |
