| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 298.00 | | 298.00 | 298.00 |
BJ TOTAL (I) | 539 519.00 | | 539 519.00 | 539 519.00 |
BZ Other receivables | | | | |
CD Marketable securities | 300 000.00 | | 300 000.00 | 300 000.00 |
CF Cash and cash equivalents | 505 541.00 | | 505 541.00 | 505 541.00 |
CJ TOTAL (II) | 805 541.00 | | 805 541.00 | 805 541.00 |
CO Grand total (0 to V) | 1 345 060.00 | | 1 345 060.00 | 1 345 060.00 |
CU Other investments | 539 221.00 | | 539 221.00 | 539 221.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 11 150.00 | 11 150.00 | | 11 150.00 |
DB Share, merger, contribution premiums, etc. | 226 620.00 | 226 620.00 | | 226 620.00 |
DD Legal reserve (1) | 1 115.00 | 1 115.00 | | 1 115.00 |
DG Other reserves | 623 651.00 | 577 424.00 | | 623 651.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 81 269.00 | 46 227.00 | | 81 269.00 |
DK Regulated provisions | 10 825.00 | 10 284.00 | | 10 825.00 |
DL TOTAL (I) | 954 630.00 | 872 819.00 | | 954 630.00 |
DU Loans and Debts from Credit Institutions (3) | 54 456.00 | 64 336.00 | | 54 456.00 |
DV Miscellaneous Loans and Financial Debts (4) | 318 834.00 | 286 722.00 | | 318 834.00 |
DX Trade payables and related accounts | 1 220.00 | 1 219.00 | | 1 220.00 |
DY Tax and social security liabilities | 15 920.00 | | | 15 920.00 |
EA Other liabilities | | 37 040.00 | | |
EC TOTAL (IV) | 390 430.00 | 389 317.00 | | 390 430.00 |
EE Grand total (I to V) | 1 345 060.00 | 1 262 136.00 | | 1 345 060.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 162.00 | |
FY Salaries and Wages | | | -10 603.00 | |
GF Total Operating Expenses (II) | | | -8 442.00 | |
GG - OPERATING RESULT (I - II) | | | 8 442.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 138.00 | |
GL Other interest and similar income | | | 1 871.00 | |
GP Total financial income (V) | | | 102 009.00 | |
GR Interest and similar expenses | | | 8 242.00 | |
GU Total financial expenses (VI) | | | 8 242.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 93 767.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 102 209.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 541.00 | 2 165.00 | | 541.00 |
HH Total exceptional expenses (VIII) | 541.00 | 2 165.00 | | 541.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -541.00 | -2 165.00 | | -541.00 |
HK Income tax | 20 398.00 | | | 20 398.00 |
HL TOTAL REVENUE (I + III + V + VII) | 102 009.00 | 89 948.00 | | 102 009.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 740.00 | 43 721.00 | | 20 740.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 81 269.00 | 46 227.00 | | 81 269.00 |
| |
| 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 | 597 555.00 | | 298.00 | 597 555.00 |
I3 DECREASES Total Financial Fixed Assets | | 58 334.00 | 539 519.00 | |
I4 DECREASES Grand Total | | 58 334.00 | 539 519.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 597 555.00 | | 298.00 | 597 555.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 10 284.00 | 541.00 | | 10 284.00 |
7C Grand total | 10 284.00 | 541.00 | | 10 284.00 |
UJ - Exceptional | | 541.00 | | |
| |
| 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 | 1 220.00 | 1 220.00 | | 1 220.00 |
8E Income Taxes | 15 920.00 | 15 920.00 | | 15 920.00 |
UL Receivables related to investments | 298.00 | | | 298.00 |
VG Loans with a maturity of up to one year at origin | 49.00 | 49.00 | | 49.00 |
VH Loans with a maturity of more than one year at origin | 54 407.00 | 10 550.00 | 43 857.00 | 54 407.00 |
VI Group and Associates | 318 834.00 | 318 834.00 | | 318 834.00 |
VK Loans repaid during the year | 9 801.00 | | | 9 801.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 298.00 | | 298.00 | 298.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 390 430.00 | 346 573.00 | 43 857.00 | 390 430.00 |
