| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 7 647.00 | 7 647.00 | | 7 647.00 |
BH Other financial assets | 104.00 | | 104.00 | 104.00 |
BJ TOTAL (I) | 40 536.00 | 40 432.00 | 104.00 | 40 536.00 |
BZ Other receivables | 107 627.00 | | 107 627.00 | 107 627.00 |
CD Marketable securities | 329 154.00 | | 329 154.00 | 329 154.00 |
CF Cash and cash equivalents | 36 043.00 | | 36 043.00 | 36 043.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 472 823.00 | | 472 823.00 | 472 823.00 |
CO Grand total (0 to V) | 513 359.00 | 40 432.00 | 472 927.00 | 513 359.00 |
CP Shares due in less than one year | 104.00 | | | 104.00 |
CU Other investments | 32 785.00 | 32 785.00 | | 32 785.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 51 044.00 | 51 044.00 | | 51 044.00 |
DB Share, merger, contribution premiums, etc. | 17 832.00 | 17 832.00 | | 17 832.00 |
DD Legal reserve (1) | 85 123.00 | 85 123.00 | | 85 123.00 |
DG Other reserves | 279 882.00 | 339 904.00 | | 279 882.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -20 543.00 | -6 820.00 | | -20 543.00 |
DL TOTAL (I) | 413 339.00 | 487 084.00 | | 413 339.00 |
DV Miscellaneous Loans and Financial Debts (4) | 38 373.00 | 38 317.00 | | 38 373.00 |
DX Trade payables and related accounts | 21 216.00 | 21 833.00 | | 21 216.00 |
DY Tax and social security liabilities | | 285.00 | | |
EB Prepaid income (2) | | 375.00 | | |
EC TOTAL (IV) | 59 588.00 | 60 810.00 | | 59 588.00 |
EE Grand total (I to V) | 472 927.00 | 547 893.00 | | 472 927.00 |
EG Accrued income and payables due within one year | 59 588.00 | 60 810.00 | | 59 588.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 250.00 | | 1 250.00 | 1 250.00 |
FJ Net sales | 1 250.00 | | 1 250.00 | 1 250.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 1 250.00 | |
FW Other purchases and external expenses | | | 12 586.00 | |
FX Taxes, duties, and similar payments | | | 162.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 187.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 12 936.00 | |
GG - OPERATING RESULT (I - II) | | | -11 686.00 | |
GL Other interest and similar income | | | 10 439.00 | |
GP Total financial income (V) | | | 10 439.00 | |
GQ Financial allocations to depreciation and provisions | | | 19 296.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | 19 296.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 858.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -20 543.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 285.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 11 689.00 | 21 919.00 | | 11 689.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 32 232.00 | 28 739.00 | | 32 232.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -20 543.00 | -6 820.00 | | -20 543.00 |
| |
| 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 | 40 536.00 | | | 40 536.00 |
I3 DECREASES Total Financial Fixed Assets | | | 32 889.00 | |
I4 DECREASES Grand Total | | | 40 536.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 647.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 647.00 | | | 7 647.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 32 889.00 | | | 32 889.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 460.00 | 187.00 | | 7 460.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 460.00 | 187.00 | | 7 460.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 13 489.00 | 19 296.00 | | 13 489.00 |
7C Grand total | 13 489.00 | 19 296.00 | | 13 489.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 19 296.00 | | |
| |
| 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 | 21 216.00 | 21 216.00 | | 21 216.00 |
UT Other financial assets | 104.00 | 104.00 | | 104.00 |
VB VAT | 5 107.00 | | | 5 107.00 |
VI Group and Associates | 38 373.00 | 38 373.00 | | 38 373.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 102 519.00 | | | 102 519.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 107 730.00 | 107 730.00 | | 107 730.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 59 588.00 | 59 588.00 | | 59 588.00 |
