| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 17 357.00 | 17 357.00 | | 17 357.00 |
AJ Other Intangible Assets | 19 720.00 | 19 720.00 | | 19 720.00 |
AT Other tangible assets | 12 590.00 | 12 590.00 | | 12 590.00 |
BB Receivables related to investments | 1 900 261.00 | | 1 900 261.00 | 1 900 261.00 |
BJ TOTAL (I) | 13 524 800.00 | 4 843 967.00 | 8 680 832.00 | 13 524 800.00 |
BZ Other receivables | 8 124.00 | | 8 124.00 | 8 124.00 |
CF Cash and cash equivalents | 8 095.00 | | 8 095.00 | 8 095.00 |
CJ TOTAL (II) | 16 219.00 | | 16 219.00 | 16 219.00 |
CO Grand total (0 to V) | 13 541 020.00 | 4 843 967.00 | 8 697 052.00 | 13 541 020.00 |
CU Other investments | 11 574 870.00 | 4 794 299.00 | 6 780 571.00 | 11 574 870.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 129.00 | 150 129.00 | | 150 129.00 |
DB Share, merger, contribution premiums, etc. | 1 351 166.00 | 1 351 166.00 | | 1 351 166.00 |
DD Legal reserve (1) | 15 012.00 | 15 012.00 | | 15 012.00 |
DG Other reserves | 754 498.00 | 754 498.00 | | 754 498.00 |
DH Retained earnings | 5 468 901.00 | 4 238 744.00 | | 5 468 901.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 847 770.00 | 1 230 157.00 | | 847 770.00 |
DL TOTAL (I) | 8 587 479.00 | 7 739 709.00 | | 8 587 479.00 |
DX Trade payables and related accounts | 109 448.00 | 108 488.00 | | 109 448.00 |
EA Other liabilities | 125.00 | 125.00 | | 125.00 |
EC TOTAL (IV) | 109 573.00 | 108 613.00 | | 109 573.00 |
EE Grand total (I to V) | 8 697 052.00 | 7 848 322.00 | | 8 697 052.00 |
EG Accrued income and payables due within one year | 109 573.00 | 108 613.00 | | 109 573.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 831.00 | |
FX Taxes, duties, and similar payments | | | 295.00 | |
GF Total Operating Expenses (II) | | | 3 126.00 | |
GG - OPERATING RESULT (I - II) | | | -3 126.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 7 696.00 | |
GM Reversals of provisions and transfers of expenses | | | 836 492.00 | |
GP Total financial income (V) | | | 844 188.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 844 188.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 841 062.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 6 707.00 | | | 6 707.00 |
HD Total exceptional income (VII) | 6 707.00 | | | 6 707.00 |
HF Exceptional expenses on capital transactions | | 501.00 | | |
HH Total exceptional expenses (VIII) | | 501.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 6 707.00 | -501.00 | | 6 707.00 |
HL TOTAL REVENUE (I + III + V + VII) | 850 896.00 | 1 232 507.00 | | 850 896.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 126.00 | 2 349.00 | | 3 126.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 847 770.00 | 1 230 157.00 | | 847 770.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 50.00 | | | 50.00 |
PE DEPRECIATION Total including other intangible assets | 37.00 | | | 37.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 13.00 | | | 13.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
060 Merchandise inventory | 56 310.00 | | 8 370.00 | 56 310.00 |
7B Total provisions for depreciation | 5 631.00 | | 837.00 | 5 631.00 |
7C Grand total | 5 631.00 | | 837.00 | 5 631.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UL Receivables related to investments | 1 893.00 | | | 1 893.00 |
VB VAT | 7.00 | | | 7.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 900.00 | 7.00 | 1 893.00 | 1 900.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 110.00 | 110.00 | | 110.00 |
