| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 50 434.00 | | 50 434.00 | 50 434.00 |
BJ TOTAL (I) | 1 185 158.00 | | 1 185 158.00 | 1 185 158.00 |
BZ Other receivables | 4 223.00 | | 4 223.00 | 4 223.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 128 981.00 | | 128 981.00 | 128 981.00 |
CH Prepaid expenses | 490.00 | | 490.00 | 490.00 |
CJ TOTAL (II) | 133 694.00 | | 133 694.00 | 133 694.00 |
CO Grand total (0 to V) | 1 318 851.00 | | 1 318 851.00 | 1 318 851.00 |
CP Shares due in less than one year | 50 434.00 | | | 50 434.00 |
CU Other investments | 1 134 723.00 | | 1 134 723.00 | 1 134 723.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 818 917.00 | 823 931.00 | | 818 917.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 34 529.00 | -5 015.00 | | 34 529.00 |
DK Regulated provisions | 20 865.00 | 19 632.00 | | 20 865.00 |
DL TOTAL (I) | 918 310.00 | 882 549.00 | | 918 310.00 |
DU Loans and Debts from Credit Institutions (3) | 350 504.00 | 117 370.00 | | 350 504.00 |
DV Miscellaneous Loans and Financial Debts (4) | 41 517.00 | 133 497.00 | | 41 517.00 |
DX Trade payables and related accounts | 8 520.00 | 8 546.00 | | 8 520.00 |
EC TOTAL (IV) | 400 541.00 | 259 414.00 | | 400 541.00 |
EE Grand total (I to V) | 1 318 851.00 | 1 141 963.00 | | 1 318 851.00 |
EG Accrued income and payables due within one year | 151 066.00 | 199 792.00 | | 151 066.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 755.00 | |
FX Taxes, duties, and similar payments | | | 125.00 | |
GF Total Operating Expenses (II) | | | 5 880.00 | |
GG - OPERATING RESULT (I - II) | | | -5 880.00 | |
GL Other interest and similar income | | | 40 001.00 | |
GP Total financial income (V) | | | 40 001.00 | |
GR Interest and similar expenses | | | 3 633.00 | |
GU Total financial expenses (VI) | | | 3 633.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 36 367.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 30 487.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 051.00 | | | 1 051.00 |
HD Total exceptional income (VII) | 1 051.00 | | | 1 051.00 |
HG Exceptional depreciation and provisions | 1 233.00 | 949.00 | | 1 233.00 |
HH Total exceptional expenses (VIII) | 1 233.00 | 949.00 | | 1 233.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -182.00 | -949.00 | | -182.00 |
HK Income tax | -4 223.00 | -5 624.00 | | -4 223.00 |
HL TOTAL REVENUE (I + III + V + VII) | 41 052.00 | 537.00 | | 41 052.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 523.00 | 5 552.00 | | 6 523.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 34 529.00 | -5 015.00 | | 34 529.00 |
| |
| 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 | 822 033.00 | | 312 690.00 | 822 033.00 |
I3 DECREASES Total Financial Fixed Assets | | -50 434.00 | 1 185 158.00 | |
I4 DECREASES Grand Total | | -50 434.00 | 1 185 158.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 822 033.00 | | 312 690.00 | 822 033.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 19 632.00 | 1 233.00 | | 19 632.00 |
7C Grand total | 19 632.00 | 1 233.00 | | 19 632.00 |
| |
| 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 | 1 517.00 | 1 517.00 | | 1 517.00 |
8B Suppliers and Related Accounts | 8 520.00 | 8 520.00 | | 8 520.00 |
UL Receivables related to investments | 50 434.00 | 50 434.00 | | 50 434.00 |
VH Loans with a maturity of more than one year at origin | 350 504.00 | 101 029.00 | 169 615.00 | 350 504.00 |
VI Group and Associates | 40 000.00 | 40 000.00 | | 40 000.00 |
VJ Loans taken out during the year | 297 800.00 | | | 297 800.00 |
VK Loans repaid during the year | 64 666.00 | | | 64 666.00 |
VM Income taxes | 4 223.00 | | | 4 223.00 |
VS Prepaid expenses | 490.00 | | | 490.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 55 147.00 | 55 147.00 | | 55 147.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 400 541.00 | 151 066.00 | 169 615.00 | 400 541.00 |
