| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 101 007.00 | 1 094.00 | 99 912.00 | 101 007.00 |
BB Receivables related to investments | | | | |
BJ TOTAL (I) | 934 935.00 | 134 594.00 | 800 341.00 | 934 935.00 |
BX Customers and related accounts | 29 400.00 | | 29 400.00 | 29 400.00 |
CF Cash and cash equivalents | 335 387.00 | | 335 387.00 | 335 387.00 |
CJ TOTAL (II) | 366 210.00 | | 366 210.00 | 366 210.00 |
CO Grand total (0 to V) | 1 301 146.00 | 134 594.00 | 1 166 552.00 | 1 301 146.00 |
CU Other investments | 833 928.00 | 133 500.00 | 700 428.00 | 833 928.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 392 901.00 | 392 901.00 | | 392 901.00 |
DB Share, merger, contribution premiums, etc. | 30 444.00 | 30 444.00 | | 30 444.00 |
DD Legal reserve (1) | 40 190.00 | 40 190.00 | | 40 190.00 |
DG Other reserves | 531 384.00 | 527 135.00 | | 531 384.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 142 754.00 | 42 894.00 | | 142 754.00 |
DL TOTAL (I) | 1 137 674.00 | 1 033 565.00 | | 1 137 674.00 |
DX Trade payables and related accounts | 1 151.00 | 561.00 | | 1 151.00 |
EC TOTAL (IV) | 28 877.00 | 8 666.00 | | 28 877.00 |
EE Grand total (I to V) | 1 166 552.00 | 1 042 232.00 | | 1 166 552.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 100 900.00 | | 100 900.00 | 100 900.00 |
FJ Net sales | 100 900.00 | | 100 900.00 | 100 900.00 |
FR Total operating income (I) | | | 100 900.00 | |
FW Other purchases and external expenses | | | 3 959.00 | |
FY Salaries and Wages | | | 94.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 358.00 | |
GE Other Expenses | | | 1 384.00 | |
GF Total Operating Expenses (II) | | | 5 796.00 | |
GG - OPERATING RESULT (I - II) | | | 95 103.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 73 975.00 | |
GP Total financial income (V) | | | 73 975.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 73 975.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 169 078.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 5.00 | | | 5.00 |
HH Total exceptional expenses (VIII) | 5.00 | | | 5.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5.00 | | | -5.00 |
HK Income tax | 26 319.00 | 10 530.00 | | 26 319.00 |
HL TOTAL REVENUE (I + III + V + VII) | 174 875.00 | 58 500.00 | | 174 875.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 32 120.00 | 15 605.00 | | 32 120.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 142 754.00 | 42 894.00 | | 142 754.00 |
| |
| 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 | 926 520.00 | | 9 800.00 | 926 520.00 |
I3 DECREASES Total Financial Fixed Assets | 1 384.00 | | 833 929.00 | 1 384.00 |
I4 DECREASES Grand Total | 1 384.00 | | 934 936.00 | 1 384.00 |
IY DECREASES Total Tangible Fixed Assets | | | 101 007.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 91 207.00 | | 9 800.00 | 91 207.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 835 313.00 | | | 835 313.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 736.00 | 359.00 | | 736.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 736.00 | 359.00 | | 736.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 133 500.00 | | | 133 500.00 |
7C Grand total | 133 500.00 | | | 133 500.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 1 152.00 | 1 152.00 | | 1 152.00 |
8E Income Taxes | 15 499.00 | 15 499.00 | | 15 499.00 |
UX Other trade receivables | 29 400.00 | | | 29 400.00 |
VB VAT | 165.00 | | | 165.00 |
VG Loans with a maturity of up to one year at origin | 68.00 | 68.00 | | 68.00 |
VI Group and Associates | 69.00 | 69.00 | | 69.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 258.00 | | | 1 258.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30 823.00 | 30 823.00 | | 30 823.00 |
VW VAT | 12 090.00 | 12 090.00 | | 12 090.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 878.00 | 28 878.00 | | 28 878.00 |
