| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 134 683.00 | | 134 683.00 | 134 683.00 |
BJ TOTAL (I) | 459 423.00 | | 459 423.00 | 459 423.00 |
BZ Other receivables | 123 517.00 | | 123 517.00 | 123 517.00 |
CJ TOTAL (II) | 123 517.00 | | 123 517.00 | 123 517.00 |
CO Grand total (0 to V) | 582 940.00 | | 582 940.00 | 582 940.00 |
CU Other investments | 324 741.00 | | 324 741.00 | 324 741.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | 300 000.00 | | 300 000.00 |
DD Legal reserve (1) | 7 868.00 | 5 211.00 | | 7 868.00 |
DG Other reserves | 149 483.00 | 99 005.00 | | 149 483.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 81 603.00 | 53 134.00 | | 81 603.00 |
DK Regulated provisions | 1 914.00 | 1 532.00 | | 1 914.00 |
DL TOTAL (I) | 540 867.00 | 458 882.00 | | 540 867.00 |
DU Loans and Debts from Credit Institutions (3) | 16 197.00 | 543.00 | | 16 197.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 128.00 | | | 20 128.00 |
DX Trade payables and related accounts | 5 608.00 | 1 270.00 | | 5 608.00 |
DY Tax and social security liabilities | 140.00 | 1 896.00 | | 140.00 |
EC TOTAL (IV) | 42 074.00 | 3 709.00 | | 42 074.00 |
EE Grand total (I to V) | 582 940.00 | 462 591.00 | | 582 940.00 |
EG Accrued income and payables due within one year | 42 074.00 | 3 709.00 | | 42 074.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 16 197.00 | 543.00 | | 16 197.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2.00 | |
FW Other purchases and external expenses | | | 2 855.00 | |
FX Taxes, duties, and similar payments | | | 374.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 3 236.00 | |
GG - OPERATING RESULT (I - II) | | | -3 234.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 87 658.00 | |
GL Other interest and similar income | | | 2 215.00 | |
GP Total financial income (V) | | | 89 872.00 | |
GR Interest and similar expenses | | | 38.00 | |
GU Total financial expenses (VI) | | | 38.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 89 835.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 86 601.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 382.00 | 383.00 | | 382.00 |
HH Total exceptional expenses (VIII) | 382.00 | 383.00 | | 382.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -382.00 | -383.00 | | -382.00 |
HK Income tax | 4 616.00 | 6 956.00 | | 4 616.00 |
HL TOTAL REVENUE (I + III + V + VII) | 89 875.00 | 62 630.00 | | 89 875.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 272.00 | 9 495.00 | | 8 272.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 81 603.00 | 53 134.00 | | 81 603.00 |
| |
| 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 | 343 755.00 | | 116 668.00 | 343 755.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 000.00 | 459 423.00 | |
I4 DECREASES Grand Total | | 1 000.00 | 459 423.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 343 755.00 | | 116 668.00 | 343 755.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 532.00 | 382.00 | | 1 532.00 |
7C Grand total | 1 532.00 | 382.00 | | 1 532.00 |
UJ - Exceptional | | 382.00 | | |
| |
| 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 | 5 608.00 | 5 608.00 | | 5 608.00 |
UL Receivables related to investments | 134 683.00 | | | 134 683.00 |
VC Group and associates | 110 212.00 | | | 110 212.00 |
VG Loans with a maturity of up to one year at origin | 16 197.00 | 16 197.00 | | 16 197.00 |
VI Group and Associates | 20 128.00 | 20 128.00 | | 20 128.00 |
VM Income taxes | 502.00 | | | 502.00 |
VQ Other Taxes, Duties, and Similar Debts | 140.00 | 140.00 | | 140.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 12 803.00 | | | 12 803.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 258 200.00 | 123 517.00 | 134 683.00 | 258 200.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 42 074.00 | 42 074.00 | | 42 074.00 |
