| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 228 674.00 | | 228 674.00 | 228 674.00 |
BJ TOTAL (I) | 1 500 526.00 | | 1 500 526.00 | 1 500 526.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 17 799.00 | | 17 799.00 | 17 799.00 |
CJ TOTAL (II) | 17 799.00 | | 17 799.00 | 17 799.00 |
CO Grand total (0 to V) | 1 518 325.00 | | 1 518 325.00 | 1 518 325.00 |
CU Other investments | 1 271 853.00 | | 1 271 853.00 | 1 271 853.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 770 000.00 | 770 000.00 | | 770 000.00 |
DD Legal reserve (1) | 77 000.00 | 77 000.00 | | 77 000.00 |
DG Other reserves | 393 369.00 | 459 116.00 | | 393 369.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 043.00 | -65 747.00 | | -9 043.00 |
DL TOTAL (I) | 1 231 327.00 | 1 240 369.00 | | 1 231 327.00 |
DV Miscellaneous Loans and Financial Debts (4) | 246 315.00 | 250 376.00 | | 246 315.00 |
DX Trade payables and related accounts | 40 684.00 | 30 068.00 | | 40 684.00 |
EC TOTAL (IV) | 286 998.00 | 280 444.00 | | 286 998.00 |
EE Grand total (I to V) | 1 518 325.00 | 1 520 813.00 | | 1 518 325.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 8 480.00 | |
FR Total operating income (I) | | | 8 480.00 | |
FW Other purchases and external expenses | | | 104 100.00 | |
GE Other Expenses | | | 152.00 | |
GF Total Operating Expenses (II) | | | 104 253.00 | |
GG - OPERATING RESULT (I - II) | | | -95 773.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 101 554.00 | |
GL Other interest and similar income | | | 90.00 | |
GP Total financial income (V) | | | 101 644.00 | |
GR Interest and similar expenses | | | 14 913.00 | |
GU Total financial expenses (VI) | | | 14 913.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 86 730.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 043.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | -25 117.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 110 123.00 | 11 194.00 | | 110 123.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 119 166.00 | 76 941.00 | | 119 166.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 043.00 | -65 747.00 | | -9 043.00 |
| |
| 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 | 1 538 609.00 | | 32.00 | 1 538 609.00 |
I3 DECREASES Total Financial Fixed Assets | | 38 115.00 | 1 271 853.00 | |
I4 DECREASES Grand Total | | 38 115.00 | 1 500 526.00 | |
IO DECREASES Total including other intangible assets | | | 228 674.00 | |
KD ACQUISITIONS Total including other intangible assets | 228 674.00 | | | 228 674.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 309 935.00 | | 32.00 | 1 309 935.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 38 083.00 | | 38 083.00 | 38 083.00 |
7C Grand total | 38 083.00 | | 38 083.00 | 38 083.00 |
| |
| 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 | 40 684.00 | 40 684.00 | | 40 684.00 |
VI Group and Associates | 246 315.00 | 246 315.00 | | 246 315.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 286 998.00 | 286 998.00 | | 286 998.00 |
