| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 8 480 739.00 | | 8 480 739.00 | 8 480 739.00 |
BZ Other receivables | 17 831.00 | | 17 831.00 | 17 831.00 |
CD Marketable securities | 7 610 417.00 | 636 253.00 | 6 974 164.00 | 7 610 417.00 |
CF Cash and cash equivalents | 262 736.00 | | 262 736.00 | 262 736.00 |
CJ TOTAL (II) | 7 890 984.00 | 636 253.00 | 7 254 731.00 | 7 890 984.00 |
CO Grand total (0 to V) | 16 371 723.00 | 636 253.00 | 15 735 470.00 | 16 371 723.00 |
CU Other investments | 8 480 739.00 | | 8 480 739.00 | 8 480 739.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 16 107 972.00 | 16 107 972.00 | | 16 107 972.00 |
DD Legal reserve (1) | 142 721.00 | 142 721.00 | | 142 721.00 |
DF Regulated reserves (1) | 92 442.00 | 92 442.00 | | 92 442.00 |
DH Retained earnings | -286 578.00 | -633 732.00 | | -286 578.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -333 703.00 | 347 154.00 | | -333 703.00 |
DL TOTAL (I) | 15 722 853.00 | 16 056 556.00 | | 15 722 853.00 |
DU Loans and Debts from Credit Institutions (3) | 4 400.00 | 3 230.00 | | 4 400.00 |
DV Miscellaneous Loans and Financial Debts (4) | 51.00 | 68.00 | | 51.00 |
DX Trade payables and related accounts | 8 165.00 | 9 815.00 | | 8 165.00 |
DY Tax and social security liabilities | | 39 252.00 | | |
EC TOTAL (IV) | 12 617.00 | 52 365.00 | | 12 617.00 |
EE Grand total (I to V) | 15 735 470.00 | 16 108 921.00 | | 15 735 470.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 4 400.00 | 3 230.00 | | 4 400.00 |
EI Including equity loans | 51.00 | | | 51.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 43 794.00 | |
GE Other Expenses | | | 29.00 | |
GF Total Operating Expenses (II) | | | 43 824.00 | |
GG - OPERATING RESULT (I - II) | | | -43 824.00 | |
GL Other interest and similar income | | | 33 251.00 | |
GM Reversals of provisions and transfers of expenses | | | 355 215.00 | |
GO Net income from sales of marketable securities | | | 71 439.00 | |
GP Total financial income (V) | | | 459 905.00 | |
GQ Financial allocations to depreciation and provisions | | | 636 253.00 | |
GS Negative differences of foreign exchange | | | 7 496.00 | |
GT Net expenses on sales of marketable securities | | | 106 036.00 | |
GU Total financial expenses (VI) | | | 749 784.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -289 880.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -333 703.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 39 252.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 459 905.00 | 792 711.00 | | 459 905.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 793 608.00 | 445 557.00 | | 793 608.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -333 703.00 | 347 154.00 | | -333 703.00 |
| |
| 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 | 8 480 739.00 | | | 8 480 739.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 480 739.00 | |
I4 DECREASES Grand Total | | | 8 480 739.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 480 735.00 | | | 8 480 735.00 |
| |
| 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 | 8 165.00 | 8 165.00 | | 8 165.00 |
8K Other liabilities (including liabilities related to repo transactions) | 51.00 | 51.00 | | 51.00 |
UX Other trade receivables | 17 831.00 | 17 831.00 | | 17 831.00 |
VG Loans with a maturity of up to one year at origin | 4 400.00 | 4 400.00 | | 4 400.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 831.00 | 17 831.00 | | 17 831.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 617.00 | 12 617.00 | | 12 617.00 |
