| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 133 813.00 | 133 813.00 | | 133 813.00 |
AT Other tangible assets | 16 792.00 | 16 792.00 | | 16 792.00 |
BH Other financial assets | 501 768.00 | | 501 768.00 | 501 768.00 |
BJ TOTAL (I) | 1 633 277.00 | 150 605.00 | 1 482 672.00 | 1 633 277.00 |
BZ Other receivables | 28 191.00 | | 28 191.00 | 28 191.00 |
CF Cash and cash equivalents | 12 066.00 | | 12 066.00 | 12 066.00 |
CJ TOTAL (II) | 40 258.00 | | 40 258.00 | 40 258.00 |
CO Grand total (0 to V) | 1 673 535.00 | 150 605.00 | 1 522 930.00 | 1 673 535.00 |
CP Shares due in less than one year | 501 768.00 | | | 501 768.00 |
CU Other investments | 980 904.00 | | 980 904.00 | 980 904.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 891 049.00 | 891 049.00 | | 891 049.00 |
DH Retained earnings | -16 105.00 | | | -16 105.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 75 920.00 | -16 105.00 | | 75 920.00 |
DL TOTAL (I) | 950 864.00 | 874 944.00 | | 950 864.00 |
DU Loans and Debts from Credit Institutions (3) | 363 120.00 | 450 000.00 | | 363 120.00 |
DV Miscellaneous Loans and Financial Debts (4) | 200 051.00 | 229 955.00 | | 200 051.00 |
DX Trade payables and related accounts | 8 895.00 | 5 133.00 | | 8 895.00 |
EC TOTAL (IV) | 572 066.00 | 685 087.00 | | 572 066.00 |
EE Grand total (I to V) | 1 522 930.00 | 1 560 031.00 | | 1 522 930.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 756.00 | |
FX Taxes, duties, and similar payments | | | 127.00 | |
GF Total Operating Expenses (II) | | | 8 883.00 | |
GG - OPERATING RESULT (I - II) | | | -8 883.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 94 500.00 | |
GP Total financial income (V) | | | 94 500.00 | |
GR Interest and similar expenses | | | 9 647.00 | |
GU Total financial expenses (VI) | | | 9 647.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 84 853.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 75 970.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 50.00 | | | 50.00 |
HH Total exceptional expenses (VIII) | 50.00 | | | 50.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -50.00 | | | -50.00 |
HL TOTAL REVENUE (I + III + V + VII) | 94 500.00 | | | 94 500.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 580.00 | 16 105.00 | | 18 580.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 75 920.00 | -16 105.00 | | 75 920.00 |
| |
| 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 | 1 554 054.00 | | 654 223.00 | 1 554 054.00 |
I3 DECREASES Total Financial Fixed Assets | | 575 000.00 | 1 482 672.00 | |
I4 DECREASES Grand Total | | 575 000.00 | 1 633 277.00 | |
IO DECREASES Total including other intangible assets | | | 133 813.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 16 792.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 133 813.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 16 792.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 554 054.00 | | 503 618.00 | 1 554 054.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 150 605.00 | | |
PE DEPRECIATION Total including other intangible assets | | 133 813.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 16 792.00 | | |
| |
| 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 | 109 196.00 | 26 756.00 | 82 440.00 | 109 196.00 |
8B Suppliers and Related Accounts | 8 895.00 | 8 895.00 | | 8 895.00 |
UT Other financial assets | 501 768.00 | 501 768.00 | | 501 768.00 |
VB VAT | 2 816.00 | | | 2 816.00 |
VC Group and associates | 24 766.00 | | | 24 766.00 |
VH Loans with a maturity of more than one year at origin | 363 120.00 | 88 413.00 | 274 707.00 | 363 120.00 |
VI Group and Associates | 90 855.00 | 90 855.00 | | 90 855.00 |
VK Loans repaid during the year | 110 448.00 | | | 110 448.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 609.00 | | | 609.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 529 959.00 | 529 959.00 | | 529 959.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 572 066.00 | 214 919.00 | 357 147.00 | 572 066.00 |
