| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 342 291.00 | 24 924.00 | 317 367.00 | 342 291.00 |
BJ TOTAL (I) | 351 618.00 | 32 242.00 | 319 376.00 | 351 618.00 |
BZ Other receivables | 420 313.00 | | 420 313.00 | 420 313.00 |
CD Marketable securities | 1 383.00 | | 1 383.00 | 1 383.00 |
CF Cash and cash equivalents | 12 175.00 | | 12 175.00 | 12 175.00 |
CH Prepaid expenses | 386.00 | | 386.00 | 386.00 |
CJ TOTAL (II) | 434 257.00 | | 434 257.00 | 434 257.00 |
CO Grand total (0 to V) | 785 875.00 | 32 242.00 | 753 633.00 | 785 875.00 |
CP Shares due in less than one year | 342 291.00 | | | 342 291.00 |
CU Other investments | 9 327.00 | 7 318.00 | 2 009.00 | 9 327.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 763.00 | 763.00 | | 763.00 |
DG Other reserves | 621 721.00 | 1 021 721.00 | | 621 721.00 |
DH Retained earnings | 33 803.00 | | | 33 803.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 88 412.00 | 33 803.00 | | 88 412.00 |
DL TOTAL (I) | 752 322.00 | 1 063 910.00 | | 752 322.00 |
DV Miscellaneous Loans and Financial Debts (4) | 511.00 | 501.00 | | 511.00 |
DX Trade payables and related accounts | 799.00 | 756.00 | | 799.00 |
EC TOTAL (IV) | 1 310.00 | 1 257.00 | | 1 310.00 |
EE Grand total (I to V) | 753 633.00 | 1 065 167.00 | | 753 633.00 |
EG Accrued income and payables due within one year | 1 310.00 | 1 257.00 | | 1 310.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 713.00 | |
FX Taxes, duties, and similar payments | | | 702.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 3 416.00 | |
GG - OPERATING RESULT (I - II) | | | -3 416.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 104 338.00 | |
GP Total financial income (V) | | | 104 338.00 | |
GQ Financial allocations to depreciation and provisions | | | 1 147.00 | |
GR Interest and similar expenses | | | 10.00 | |
GU Total financial expenses (VI) | | | 1 157.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 103 181.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 99 765.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 11 353.00 | 16 681.00 | | 11 353.00 |
HL TOTAL REVENUE (I + III + V + VII) | 104 338.00 | 84 598.00 | | 104 338.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 926.00 | 50 795.00 | | 15 926.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 88 412.00 | 33 803.00 | | 88 412.00 |
| |
| 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 | 660 768.00 | | 115 095.00 | 660 768.00 |
I3 DECREASES Total Financial Fixed Assets | | 424 245.00 | 351 618.00 | |
I4 DECREASES Grand Total | | 424 245.00 | 351 618.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 660 768.00 | | 115 095.00 | 660 768.00 |
| |
| 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 | 511.00 | 511.00 | | 511.00 |
8B Suppliers and Related Accounts | 799.00 | 799.00 | | 799.00 |
UL Receivables related to investments | 342 291.00 | 342 291.00 | | 342 291.00 |
VC Group and associates | 414 030.00 | | | 414 030.00 |
VI Group and Associates | 1.00 | 1.00 | | 1.00 |
VM Income taxes | 5 510.00 | | | 5 510.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 773.00 | | | 773.00 |
VS Prepaid expenses | 386.00 | | | 386.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 762 990.00 | 762 990.00 | | 762 990.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 310.00 | 1 310.00 | | 1 310.00 |
