| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 31 000.00 | 26 868.00 | 4 132.00 | 31 000.00 |
BB Receivables related to investments | 149 897.00 | | 149 897.00 | 149 897.00 |
BJ TOTAL (I) | 660 935.00 | 34 884.00 | 626 051.00 | 660 935.00 |
BZ Other receivables | 110 865.00 | | 110 865.00 | 110 865.00 |
CF Cash and cash equivalents | 9 995.00 | | 9 995.00 | 9 995.00 |
CH Prepaid expenses | 1 142.00 | | 1 142.00 | 1 142.00 |
CJ TOTAL (II) | 122 002.00 | | 122 002.00 | 122 002.00 |
CO Grand total (0 to V) | 782 937.00 | 34 884.00 | 748 053.00 | 782 937.00 |
CU Other investments | 480 038.00 | 8 016.00 | 472 022.00 | 480 038.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 472 011.00 | 472 011.00 | | 472 011.00 |
DD Legal reserve (1) | 47 201.00 | 47 201.00 | | 47 201.00 |
DG Other reserves | 236 780.00 | 202 161.00 | | 236 780.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 455.00 | 34 619.00 | | -10 455.00 |
DL TOTAL (I) | 745 537.00 | 755 992.00 | | 745 537.00 |
DV Miscellaneous Loans and Financial Debts (4) | 628.00 | 625.00 | | 628.00 |
DX Trade payables and related accounts | 1 877.00 | 1 180.00 | | 1 877.00 |
EA Other liabilities | 10.00 | | | 10.00 |
EC TOTAL (IV) | 2 515.00 | 1 805.00 | | 2 515.00 |
EE Grand total (I to V) | 748 053.00 | 757 797.00 | | 748 053.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 6 807.00 | |
FX Taxes, duties, and similar payments | | | 25.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 334.00 | |
GF Total Operating Expenses (II) | | | 17 166.00 | |
GG - OPERATING RESULT (I - II) | | | -17 165.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 14 968.00 | |
GP Total financial income (V) | | | 14 968.00 | |
GQ Financial allocations to depreciation and provisions | | | 8 016.00 | |
GU Total financial expenses (VI) | | | 8 016.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 952.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 213.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 264.00 | | |
HD Total exceptional income (VII) | | 264.00 | | |
HE Exceptional expenses on management operations | 242.00 | | | 242.00 |
HH Total exceptional expenses (VIII) | 242.00 | | | 242.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -242.00 | 264.00 | | -242.00 |
HL TOTAL REVENUE (I + III + V + VII) | 14 969.00 | 50 241.00 | | 14 969.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 423.00 | 15 622.00 | | 25 423.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 455.00 | 34 619.00 | | -10 455.00 |
| |
| 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 | 660 925.00 | | 10.00 | 660 925.00 |
I3 DECREASES Total Financial Fixed Assets | | | 629 935.00 | |
I4 DECREASES Grand Total | | | 660 935.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 31 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 31 000.00 | | | 31 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 629 925.00 | | 10.00 | 629 925.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 16 534.00 | 10 334.00 | | 16 534.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 16 534.00 | 10 334.00 | | 16 534.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | | 8 016.00 | | |
7C Grand total | | 8 016.00 | | |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 8 016.00 | | |
| |
| 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 | 1 877.00 | 1 877.00 | | 1 877.00 |
8K Other liabilities (including liabilities related to repo transactions) | 10.00 | 10.00 | | 10.00 |
UL Receivables related to investments | 149 897.00 | 149 897.00 | | 149 897.00 |
VC Group and associates | 109 939.00 | | | 109 939.00 |
VI Group and Associates | 628.00 | 628.00 | | 628.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 926.00 | | | 926.00 |
VS Prepaid expenses | 1 142.00 | | | 1 142.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 261 904.00 | 261 904.00 | | 261 904.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 515.00 | 2 515.00 | | 2 515.00 |
