| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 749.00 | 749.00 | | 749.00 |
BB Receivables related to investments | 14 775.00 | | 14 775.00 | 14 775.00 |
BJ TOTAL (I) | 75 519.00 | 749.00 | 74 770.00 | 75 519.00 |
BZ Other receivables | 1 904.00 | | 1 904.00 | 1 904.00 |
CD Marketable securities | 42 000.00 | | 42 000.00 | 42 000.00 |
CF Cash and cash equivalents | 121 570.00 | | 121 570.00 | 121 570.00 |
CJ TOTAL (II) | 165 474.00 | | 165 474.00 | 165 474.00 |
CO Grand total (0 to V) | 240 992.00 | 749.00 | 240 243.00 | 240 992.00 |
CU Other investments | 59 995.00 | | 59 995.00 | 59 995.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 167 490.00 | 167 490.00 | | 167 490.00 |
DD Legal reserve (1) | 193.00 | | | 193.00 |
DF Regulated reserves (1) | 122.00 | 122.00 | | 122.00 |
DH Retained earnings | 12 325.00 | 8 648.00 | | 12 325.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 881.00 | 3 870.00 | | -1 881.00 |
DL TOTAL (I) | 178 249.00 | 180 130.00 | | 178 249.00 |
DU Loans and Debts from Credit Institutions (3) | 7 939.00 | 12 966.00 | | 7 939.00 |
DV Miscellaneous Loans and Financial Debts (4) | 52 795.00 | 63 335.00 | | 52 795.00 |
DX Trade payables and related accounts | 1 260.00 | 1 260.00 | | 1 260.00 |
EC TOTAL (IV) | 61 994.00 | 77 561.00 | | 61 994.00 |
EE Grand total (I to V) | 240 243.00 | 257 691.00 | | 240 243.00 |
EG Accrued income and payables due within one year | 59 293.00 | 69 622.00 | | 59 293.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 6 417.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
FZ Social Security Contributions | | | -1 904.00 | |
GF Total Operating Expenses (II) | | | 4 589.00 | |
GG - OPERATING RESULT (I - II) | | | -4 589.00 | |
GH Attributed profit or transferred loss (III) | | | 2 520.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 272.00 | |
GL Other interest and similar income | | | 316.00 | |
GP Total financial income (V) | | | 587.00 | |
GR Interest and similar expenses | | | 400.00 | |
GU Total financial expenses (VI) | | | 400.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 188.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 881.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 20 000.00 | | |
HH Total exceptional expenses (VIII) | | 27 031.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -7 031.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 587.00 | 25 473.00 | | 587.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 468.00 | 21 603.00 | | 2 468.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 881.00 | 3 870.00 | | -1 881.00 |
| |
| 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 | 76 187.00 | | | 76 187.00 |
I3 DECREASES Total Financial Fixed Assets | | | 74 770.00 | |
I4 DECREASES Grand Total | | | 75 519.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 749.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 749.00 | | | 749.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 75 438.00 | | | 75 438.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 749.00 | | | 749.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 749.00 | | | 749.00 |
| |
| 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 | 137.00 | 137.00 | | 137.00 |
8B Suppliers and Related Accounts | 1 260.00 | 1 260.00 | | 1 260.00 |
8K Other liabilities (including liabilities related to repo transactions) | 52 658.00 | 52 658.00 | | 52 658.00 |
UL Receivables related to investments | 14 775.00 | | | 14 775.00 |
VH Loans with a maturity of more than one year at origin | 7 939.00 | 5 238.00 | 2 701.00 | 7 939.00 |
VK Loans repaid during the year | 5 027.00 | | | 5 027.00 |
VP Miscellaneous | 1 904.00 | | | 1 904.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 679.00 | 1 904.00 | 14 775.00 | 16 679.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 61 994.00 | 59 293.00 | 2 701.00 | 61 994.00 |
