| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 43 378.00 | 41 955.00 | 1 423.00 | 43 378.00 |
BJ TOTAL (I) | 43 378.00 | 41 955.00 | 1 423.00 | 43 378.00 |
CD Marketable securities | 2 636 169.00 | 131 632.00 | 2 504 537.00 | 2 636 169.00 |
CF Cash and cash equivalents | 20 657.00 | | 20 657.00 | 20 657.00 |
CJ TOTAL (II) | 2 656 827.00 | 131 632.00 | 2 525 195.00 | 2 656 827.00 |
CO Grand total (0 to V) | 2 700 206.00 | 173 587.00 | 2 526 618.00 | 2 700 206.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 587 264.00 | 587 264.00 | | 587 264.00 |
DD Legal reserve (1) | 58 726.00 | 58 726.00 | | 58 726.00 |
DG Other reserves | 1 942 476.00 | 1 907 784.00 | | 1 942 476.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -69 485.00 | 34 691.00 | | -69 485.00 |
DL TOTAL (I) | 2 518 980.00 | 2 588 466.00 | | 2 518 980.00 |
DX Trade payables and related accounts | 5 530.00 | 6 154.00 | | 5 530.00 |
DY Tax and social security liabilities | 2 107.00 | 2 107.00 | | 2 107.00 |
EC TOTAL (IV) | 7 637.00 | 8 261.00 | | 7 637.00 |
EE Grand total (I to V) | 2 526 618.00 | 2 596 728.00 | | 2 526 618.00 |
EG Accrued income and payables due within one year | 7 637.00 | 8 261.00 | | 7 637.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 20 074.00 | |
FX Taxes, duties, and similar payments | | | 2 107.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 426.00 | |
GF Total Operating Expenses (II) | | | 22 607.00 | |
GG - OPERATING RESULT (I - II) | | | -22 607.00 | |
GL Other interest and similar income | | | 25 219.00 | |
GM Reversals of provisions and transfers of expenses | | | 4 764.00 | |
GP Total financial income (V) | | | 29 984.00 | |
GQ Financial allocations to depreciation and provisions | | | 76 652.00 | |
GU Total financial expenses (VI) | | | 76 862.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -46 878.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -69 485.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 29 984.00 | 92 426.00 | | 29 984.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 99 470.00 | 57 734.00 | | 99 470.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -69 485.00 | 34 691.00 | | -69 485.00 |
| |
| 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 | 43 378.00 | | | 43 378.00 |
I4 DECREASES Grand Total | | | 43 378.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 43 378.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 43 378.00 | | | 43 378.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 41 528.00 | 426.00 | | 41 528.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 41 528.00 | 426.00 | | 41 528.00 |
| |
| 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 | 5 530.00 | 5 530.00 | | 5 530.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 107.00 | 2 107.00 | | 2 107.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 637.00 | 7 637.00 | | 7 637.00 |
