| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 93 892.00 | 66 067.00 | 27 825.00 | 93 892.00 |
BB Receivables related to investments | 644 126.00 | | 644 126.00 | 644 126.00 |
BD Other fixed assets | 100 000.00 | | 100 000.00 | 100 000.00 |
BJ TOTAL (I) | 9 538 218.00 | 66 067.00 | 9 472 151.00 | 9 538 218.00 |
BX Customers and related accounts | 72 000.00 | | 72 000.00 | 72 000.00 |
BZ Other receivables | 1 238.00 | | 1 238.00 | 1 238.00 |
CD Marketable securities | 11 416 302.00 | | 11 416 302.00 | 11 416 302.00 |
CF Cash and cash equivalents | 13 429 231.00 | | 13 429 231.00 | 13 429 231.00 |
CH Prepaid expenses | 1 174.00 | | 1 174.00 | 1 174.00 |
CJ TOTAL (II) | 24 919 945.00 | | 24 919 945.00 | 24 919 945.00 |
CO Grand total (0 to V) | 34 458 163.00 | 66 067.00 | 34 392 096.00 | 34 458 163.00 |
CU Other investments | 8 700 200.00 | | 8 700 200.00 | 8 700 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 351 000.00 | 1 351 000.00 | | 1 351 000.00 |
DD Legal reserve (1) | 135 100.00 | 135 100.00 | | 135 100.00 |
DG Other reserves | 30 802 123.00 | 11 632 862.00 | | 30 802 123.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 332.00 | 19 669 260.00 | | 332.00 |
DL TOTAL (I) | 32 288 555.00 | 32 788 223.00 | | 32 288 555.00 |
DU Loans and Debts from Credit Institutions (3) | | 407 394.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 1 909 585.00 | 1 990 824.00 | | 1 909 585.00 |
DX Trade payables and related accounts | 6 599.00 | 6 211.00 | | 6 599.00 |
DY Tax and social security liabilities | 187 358.00 | 533 560.00 | | 187 358.00 |
EC TOTAL (IV) | 2 103 541.00 | 2 937 989.00 | | 2 103 541.00 |
EE Grand total (I to V) | 34 392 096.00 | 35 726 211.00 | | 34 392 096.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 360 000.00 | | 360 000.00 | 360 000.00 |
FJ Net sales | 360 000.00 | | 360 000.00 | 360 000.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 360 002.00 | |
FW Other purchases and external expenses | | | 85 612.00 | |
FX Taxes, duties, and similar payments | | | 130 433.00 | |
FY Salaries and Wages | | | 240 000.00 | |
FZ Social Security Contributions | | | 175 362.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 18 843.00 | |
GE Other Expenses | | | 50.00 | |
GF Total Operating Expenses (II) | | | 650 301.00 | |
GG - OPERATING RESULT (I - II) | | | -290 299.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 7 700.00 | |
GL Other interest and similar income | | | 430 695.00 | |
GP Total financial income (V) | | | 438 395.00 | |
GR Interest and similar expenses | | | 15 067.00 | |
GS Negative differences of foreign exchange | | | 3 264.00 | |
GU Total financial expenses (VI) | | | 18 332.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 420 063.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 129 764.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 26 734 633.00 | | |
HD Total exceptional income (VII) | | 26 734 633.00 | | |
HF Exceptional expenses on capital transactions | | 6 633 904.00 | | |
HH Total exceptional expenses (VIII) | | 6 633 904.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 20 100 729.00 | | |
HK Income tax | 129 432.00 | 464 989.00 | | 129 432.00 |
HL TOTAL REVENUE (I + III + V + VII) | 798 397.00 | 27 229 581.00 | | 798 397.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 798 064.00 | 7 560 321.00 | | 798 064.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 332.00 | 19 669 260.00 | | 332.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 47 223.00 | 18 843.00 | | 47 223.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 47 223.00 | 18 843.00 | | 47 223.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 1 909 585.00 | 1 909 585.00 | | 1 909 585.00 |
8B Suppliers and Related Accounts | 6 599.00 | 6 599.00 | | 6 599.00 |
8D Social Security and Other Social Organizations | 187 358.00 | 187 358.00 | | 187 358.00 |
UT Other financial assets | 644 126.00 | | 644 126.00 | 644 126.00 |
VS Prepaid expenses | 74 412.00 | 74 412.00 | | 74 412.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 718 539.00 | 74 412.00 | 644 126.00 | 718 539.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 103 541.00 | 2 103 541.00 | | 2 103 541.00 |
