| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 390.00 | 1 390.00 | | 1 390.00 |
BB Receivables related to investments | 1 910 010.00 | | 1 910 010.00 | 1 910 010.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 2 103 816.00 | 1 390.00 | 2 102 426.00 | 2 103 816.00 |
BZ Other receivables | 1 505 608.00 | | 1 505 608.00 | 1 505 608.00 |
CD Marketable securities | 1 850 044.00 | 33 083.00 | 1 816 961.00 | 1 850 044.00 |
CF Cash and cash equivalents | 522 516.00 | | 522 516.00 | 522 516.00 |
CH Prepaid expenses | 109.00 | | 109.00 | 109.00 |
CJ TOTAL (II) | 3 878 277.00 | 33 083.00 | 3 845 194.00 | 3 878 277.00 |
CO Grand total (0 to V) | 5 982 093.00 | 34 473.00 | 5 947 621.00 | 5 982 093.00 |
CR Shares due in more than one year | 1 350 000.00 | | | 1 350 000.00 |
CU Other investments | 192 386.00 | | 192 386.00 | 192 386.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 067 120.00 | 1 067 120.00 | | 1 067 120.00 |
DD Legal reserve (1) | 70 000.00 | 70 000.00 | | 70 000.00 |
DF Regulated reserves (1) | 54 041.00 | 54 041.00 | | 54 041.00 |
DG Other reserves | 2 146 007.00 | 2 550 777.00 | | 2 146 007.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 595 111.00 | -351 414.00 | | 2 595 111.00 |
DL TOTAL (I) | 5 932 279.00 | 3 390 525.00 | | 5 932 279.00 |
DU Loans and Debts from Credit Institutions (3) | | 26 813.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | | 64.00 | | |
DX Trade payables and related accounts | 9 950.00 | 5 461.00 | | 9 950.00 |
DY Tax and social security liabilities | 5 391.00 | 5 793.00 | | 5 391.00 |
EC TOTAL (IV) | 15 341.00 | 38 131.00 | | 15 341.00 |
EE Grand total (I to V) | 5 947 621.00 | 3 428 655.00 | | 5 947 621.00 |
EG Accrued income and payables due within one year | 15 341.00 | 19 363.00 | | 15 341.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 53 275.00 | |
FX Taxes, duties, and similar payments | | | 13 531.00 | |
FY Salaries and Wages | | | 3 000.00 | |
FZ Social Security Contributions | | | 1 970.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 334.00 | |
GE Other Expenses | | | 1 006.00 | |
GF Total Operating Expenses (II) | | | 74 116.00 | |
GG - OPERATING RESULT (I - II) | | | -74 116.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 10 435.00 | |
GL Other interest and similar income | | | 102 031.00 | |
GM Reversals of provisions and transfers of expenses | | | 65 945.00 | |
GP Total financial income (V) | | | 178 410.00 | |
GQ Financial allocations to depreciation and provisions | | | 10 741.00 | |
GR Interest and similar expenses | | | 7 724.00 | |
GU Total financial expenses (VI) | | | 18 464.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 159 946.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 85 830.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 3 627 114.00 | 1.00 | | 3 627 114.00 |
HC Reversals of provisions and transfers of expenses | | 556 568.00 | | |
HD Total exceptional income (VII) | 3 627 114.00 | 556 569.00 | | 3 627 114.00 |
HE Exceptional expenses on management operations | 1 395.00 | | | 1 395.00 |
HF Exceptional expenses on capital transactions | 1 116 438.00 | 956 659.00 | | 1 116 438.00 |
HH Total exceptional expenses (VIII) | 1 117 833.00 | 956 659.00 | | 1 117 833.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 509 281.00 | -400 090.00 | | 2 509 281.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 805 523.00 | 768 957.00 | | 3 805 523.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 210 413.00 | 1 120 371.00 | | 1 210 413.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 595 111.00 | -351 414.00 | | 2 595 111.00 |
| |
| 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 | 1 229 963.00 | | 2 010 000.00 | 1 229 963.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 087 147.00 | 2 102 426.00 | |
I4 DECREASES Grand Total | | 1 136 147.00 | 2 103 816.00 | |
IY DECREASES Total Tangible Fixed Assets | | 49 000.00 | 1 390.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 50 390.00 | | | 50 390.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 179 573.00 | | 2 010 000.00 | 1 179 573.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 19 765.00 | 1 334.00 | 19 709.00 | 19 765.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 19 765.00 | 1 334.00 | 19 709.00 | 19 765.00 |
| |
| 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 | 9 950.00 | 9 950.00 | | 9 950.00 |
8D Social Security and Other Social Organizations | 576.00 | 576.00 | | 576.00 |
UL Receivables related to investments | 1 910 010.00 | | | 1 910 010.00 |
UT Other financial assets | 30.00 | | | 30.00 |
VK Loans repaid during the year | 26 738.00 | | | 26 738.00 |
VM Income taxes | 108.00 | | | 108.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 815.00 | 4 815.00 | | 4 815.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 505 500.00 | | | 1 505 500.00 |
VS Prepaid expenses | 109.00 | | | 109.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 415 757.00 | 155 717.00 | 3 260 040.00 | 3 415 757.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 341.00 | 15 341.00 | | 15 341.00 |
