| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 5 049.00 | 4 071.00 | 977.00 | 5 049.00 |
BJ TOTAL (I) | 5 049.00 | 4 071.00 | 977.00 | 5 049.00 |
BZ Other receivables | 79 347.00 | | 79 347.00 | 79 347.00 |
CD Marketable securities | 288 980.00 | 55 174.00 | 233 806.00 | 288 980.00 |
CF Cash and cash equivalents | 18 015.00 | | 18 015.00 | 18 015.00 |
CJ TOTAL (II) | 386 342.00 | 55 174.00 | 331 167.00 | 386 342.00 |
CO Grand total (0 to V) | 391 390.00 | 59 246.00 | 332 145.00 | 391 390.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | | | 4 000.00 |
DG Other reserves | 216 392.00 | | | 216 392.00 |
DH Retained earnings | -45 632.00 | | | -45 632.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 31 123.00 | | | 31 123.00 |
DL TOTAL (I) | 245 883.00 | | | 245 883.00 |
DQ Provisions for Expenses | 78 443.00 | | | 78 443.00 |
DR TOTAL (IV) | 78 443.00 | | | 78 443.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 516.00 | | | 1 516.00 |
DX Trade payables and related accounts | 6 291.00 | | | 6 291.00 |
EA Other liabilities | 12.00 | | | 12.00 |
EC TOTAL (IV) | 7 819.00 | | | 7 819.00 |
EE Grand total (I to V) | 332 145.00 | | | 332 145.00 |
EG Accrued income and payables due within one year | 7 819.00 | | | 7 819.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FV Inventory change (raw materials and supplies) | | | -5.00 | |
FW Other purchases and external expenses | | | 8 847.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 531.00 | |
GF Total Operating Expenses (II) | | | 9 379.00 | |
GG - OPERATING RESULT (I - II) | | | -9 379.00 | |
GL Other interest and similar income | | | 112 437.00 | |
GP Total financial income (V) | | | 112 437.00 | |
GQ Financial allocations to depreciation and provisions | | | 36 786.00 | |
GR Interest and similar expenses | | | 33 802.00 | |
GU Total financial expenses (VI) | | | 70 588.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 41 850.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 471.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 348.00 | | | 1 348.00 |
HH Total exceptional expenses (VIII) | 1 348.00 | | | 1 348.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 348.00 | | | -1 348.00 |
HL TOTAL REVENUE (I + III + V + VII) | 112 437.00 | | | 112 437.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 81 314.00 | | | 81 314.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 31 123.00 | | | 31 123.00 |
| |
| 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 | 5 049.00 | | | 5 049.00 |
I4 DECREASES Grand Total | | | 5 049.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 049.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 049.00 | | | 5 049.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 540.00 | 531.00 | | 3 540.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 540.00 | 531.00 | | 3 540.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 77 095.00 | 1 348.00 | | 77 095.00 |
6X Other provisions for depreciation | 18 388.00 | 36 786.00 | | 18 388.00 |
7B Total provisions for depreciation | 18 388.00 | 36 786.00 | | 18 388.00 |
7C Grand total | 95 483.00 | 38 134.00 | | 95 483.00 |
UG - Financial | | 36 786.00 | | |
UJ - Exceptional | | 1 348.00 | | |
| |
| 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 | 6 291.00 | 6 291.00 | | 6 291.00 |
8K Other liabilities (including liabilities related to repo transactions) | 12.00 | 12.00 | | 12.00 |
VB VAT | 79 347.00 | 79 347.00 | | 79 347.00 |
VI Group and Associates | 1 516.00 | 1 516.00 | | 1 516.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 79 347.00 | 79 347.00 | | 79 347.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 819.00 | 7 819.00 | | 7 819.00 |
