| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 125.00 | 45.00 | 80.00 | 125.00 |
AT Other tangible assets | 1 645.00 | 147.00 | 1 497.00 | 1 645.00 |
BB Receivables related to investments | 18 302.00 | | 18 302.00 | 18 302.00 |
BJ TOTAL (I) | 5 968 872.00 | 192.00 | 5 968 680.00 | 5 968 872.00 |
BX Customers and related accounts | 132 786.00 | | 132 786.00 | 132 786.00 |
BZ Other receivables | 482 432.00 | | 482 432.00 | 482 432.00 |
CF Cash and cash equivalents | 235 394.00 | | 235 394.00 | 235 394.00 |
CJ TOTAL (II) | 850 612.00 | | 850 612.00 | 850 612.00 |
CO Grand total (0 to V) | 6 819 483.00 | 192.00 | 6 819 291.00 | 6 819 483.00 |
CU Other investments | 5 948 800.00 | | 5 948 800.00 | 5 948 800.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DG Other reserves | 4 827 567.00 | 4 810 167.00 | | 4 827 567.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 998.00 | 17 400.00 | | 22 998.00 |
DL TOTAL (I) | 4 867 064.00 | 4 844 067.00 | | 4 867 064.00 |
DU Loans and Debts from Credit Institutions (3) | 71.00 | 119.00 | | 71.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 905 189.00 | 1 933 180.00 | | 1 905 189.00 |
DX Trade payables and related accounts | 4 910.00 | 4 236.00 | | 4 910.00 |
DY Tax and social security liabilities | 42 057.00 | 36 412.00 | | 42 057.00 |
EC TOTAL (IV) | 1 952 227.00 | 1 973 947.00 | | 1 952 227.00 |
EE Grand total (I to V) | 6 819 291.00 | 6 818 014.00 | | 6 819 291.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 83 290.00 | | 83 290.00 | 83 290.00 |
FJ Net sales | 83 290.00 | | 83 290.00 | 83 290.00 |
FQ Other income | | | 295.00 | |
FR Total operating income (I) | | | 83 585.00 | |
FW Other purchases and external expenses | | | 14 780.00 | |
FX Taxes, duties, and similar payments | | | 175.00 | |
FY Salaries and Wages | | | 48 000.00 | |
FZ Social Security Contributions | | | 17 950.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 192.00 | |
GF Total Operating Expenses (II) | | | 81 097.00 | |
GG - OPERATING RESULT (I - II) | | | 2 488.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 9 565.00 | |
GL Other interest and similar income | | | 15 003.00 | |
GP Total financial income (V) | | | 24 568.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 24 568.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 056.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 058.00 | 3 071.00 | | 4 058.00 |
HL TOTAL REVENUE (I + III + V + VII) | 108 153.00 | 62 018.00 | | 108 153.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 85 155.00 | 44 618.00 | | 85 155.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 998.00 | 17 400.00 | | 22 998.00 |
| |
| 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 | 5 957 674.00 | | | 5 957 674.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 967 102.00 | |
I4 DECREASES Grand Total | | | 5 968 872.00 | |
IO DECREASES Total including other intangible assets | | | 125.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 645.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 957 674.00 | | | 5 957 674.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 192.00 | | |
PE DEPRECIATION Total including other intangible assets | | 45.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 147.00 | | |
| |
| 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 | 1 259.00 | 1 259.00 | | 1 259.00 |
8B Suppliers and Related Accounts | 4 910.00 | 4 910.00 | | 4 910.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 903 930.00 | 1 903 930.00 | | 1 903 930.00 |
UL Receivables related to investments | 18 302.00 | | | 18 302.00 |
VG Loans with a maturity of up to one year at origin | 71.00 | 71.00 | | 71.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 633 520.00 | 615 218.00 | 18 302.00 | 633 520.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 952 227.00 | 1 952 227.00 | | 1 952 227.00 |
