| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 243 960.00 | | 243 960.00 | 243 960.00 |
AJ Other Intangible Assets | 2 185.00 | 2 185.00 | | 2 185.00 |
AT Other tangible assets | 2 605.00 | 2 605.00 | | 2 605.00 |
BB Receivables related to investments | 466 320.00 | | 466 320.00 | 466 320.00 |
BJ TOTAL (I) | 715 070.00 | 4 790.00 | 710 280.00 | 715 070.00 |
BZ Other receivables | 3 408.00 | | 3 408.00 | 3 408.00 |
CF Cash and cash equivalents | 55 577.00 | | 55 577.00 | 55 577.00 |
CJ TOTAL (II) | 58 985.00 | | 58 985.00 | 58 985.00 |
CO Grand total (0 to V) | 774 055.00 | 4 790.00 | 769 265.00 | 774 055.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 282 980.00 | 282 980.00 | | 282 980.00 |
DD Legal reserve (1) | 28 298.00 | 28 298.00 | | 28 298.00 |
DG Other reserves | 320 264.00 | 296 079.00 | | 320 264.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 31 772.00 | 24 185.00 | | 31 772.00 |
DK Regulated provisions | 4 966.00 | 4 966.00 | | 4 966.00 |
DL TOTAL (I) | 668 280.00 | 636 508.00 | | 668 280.00 |
DV Miscellaneous Loans and Financial Debts (4) | 96 731.00 | 125 282.00 | | 96 731.00 |
DX Trade payables and related accounts | 4 254.00 | 2 160.00 | | 4 254.00 |
EC TOTAL (IV) | 100 985.00 | 127 442.00 | | 100 985.00 |
EE Grand total (I to V) | 769 265.00 | 763 950.00 | | 769 265.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 239.00 | |
GF Total Operating Expenses (II) | | | 6 239.00 | |
GG - OPERATING RESULT (I - II) | | | -6 239.00 | |
GP Total financial income (V) | | | 36 052.00 | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 36 052.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 29 813.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -1 959.00 | -1 090.00 | | -1 959.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 31 772.00 | 24 185.00 | | 31 772.00 |
| |
| 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 | 715 070.00 | | | 715 070.00 |
I3 DECREASES Total Financial Fixed Assets | | | 466 320.00 | |
I4 DECREASES Grand Total | | | 715 070.00 | |
IO DECREASES Total including other intangible assets | | | 2 185.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 605.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 185.00 | | | 2 185.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 605.00 | | | 2 605.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 466 320.00 | | | 466 320.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 790.00 | | | 4 790.00 |
PE DEPRECIATION Total including other intangible assets | 2 185.00 | | | 2 185.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 605.00 | | | 2 605.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 4 966.00 | | | 4 966.00 |
7C Grand total | 4 966.00 | | | 4 966.00 |
| |
| 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 | 4 254.00 | 4 254.00 | | 4 254.00 |
8K Other liabilities (including liabilities related to repo transactions) | 96 731.00 | 96 731.00 | | 96 731.00 |
VN Other taxes, similar payments | 3 408.00 | | | 3 408.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 408.00 | 3 408.00 | | 3 408.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 100 985.00 | 100 985.00 | | 100 985.00 |
