| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 200 000.00 | | 200 000.00 | 200 000.00 |
BJ TOTAL (I) | 706 243.00 | | 706 243.00 | 706 243.00 |
BZ Other receivables | 30 017.00 | | 30 017.00 | 30 017.00 |
CF Cash and cash equivalents | 52 930.00 | | 52 930.00 | 52 930.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 82 947.00 | | 82 947.00 | 82 947.00 |
CO Grand total (0 to V) | 789 190.00 | | 789 190.00 | 789 190.00 |
CP Shares due in less than one year | 200 000.00 | | | 200 000.00 |
CU Other investments | 506 243.00 | | 506 243.00 | 506 243.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 182 000.00 | 182 000.00 | | 182 000.00 |
DD Legal reserve (1) | 18 200.00 | 18 200.00 | | 18 200.00 |
DG Other reserves | 193 431.00 | 193 431.00 | | 193 431.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 194 694.00 | 155 596.00 | | 194 694.00 |
DK Regulated provisions | 9 243.00 | 8 190.00 | | 9 243.00 |
DL TOTAL (I) | 597 568.00 | 557 417.00 | | 597 568.00 |
DV Miscellaneous Loans and Financial Debts (4) | 142 419.00 | 139 008.00 | | 142 419.00 |
DX Trade payables and related accounts | 2 445.00 | 3 005.00 | | 2 445.00 |
DY Tax and social security liabilities | 46 758.00 | 78.00 | | 46 758.00 |
EC TOTAL (IV) | 191 622.00 | 142 091.00 | | 191 622.00 |
EE Grand total (I to V) | 789 190.00 | 699 508.00 | | 789 190.00 |
EG Accrued income and payables due within one year | 191 622.00 | 142 091.00 | | 191 622.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 617.00 | |
FR Total operating income (I) | | | 617.00 | |
FW Other purchases and external expenses | | | 4 619.00 | |
FX Taxes, duties, and similar payments | | | 158.00 | |
GF Total Operating Expenses (II) | | | 4 778.00 | |
GG - OPERATING RESULT (I - II) | | | -4 161.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 200 000.00 | |
GL Other interest and similar income | | | 12.00 | |
GP Total financial income (V) | | | 200 012.00 | |
GR Interest and similar expenses | | | 104.00 | |
GU Total financial expenses (VI) | | | 104.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 199 908.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 195 747.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 162 289.00 | 216 012.00 | | 162 289.00 |
HD Total exceptional income (VII) | 162 289.00 | 216 012.00 | | 162 289.00 |
HF Exceptional expenses on capital transactions | 162 289.00 | 216 012.00 | | 162 289.00 |
HG Exceptional depreciation and provisions | 1 053.00 | 1 849.00 | | 1 053.00 |
HH Total exceptional expenses (VIII) | 163 342.00 | 217 860.00 | | 163 342.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 053.00 | -1 849.00 | | -1 053.00 |
HL TOTAL REVENUE (I + III + V + VII) | 362 918.00 | 378 305.00 | | 362 918.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 168 224.00 | 222 709.00 | | 168 224.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 194 694.00 | 155 596.00 | | 194 694.00 |
| |
| 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 | 668 532.00 | | 200 000.00 | 668 532.00 |
I3 DECREASES Total Financial Fixed Assets | | 162 289.00 | 706 243.00 | |
I4 DECREASES Grand Total | | 162 289.00 | 706 243.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 668 532.00 | | 200 000.00 | 668 532.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 8 190.00 | 1 053.00 | | 8 190.00 |
7C Grand total | 8 190.00 | 1 053.00 | | 8 190.00 |
UJ - Exceptional | | 1 053.00 | | |
| |
| 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 | 2 445.00 | 2 445.00 | | 2 445.00 |
UL Receivables related to investments | 200 000.00 | 200 000.00 | | 200 000.00 |
VC Group and associates | 30 017.00 | | | 30 017.00 |
VI Group and Associates | 189 098.00 | 189 098.00 | | 189 098.00 |
VQ Other Taxes, Duties, and Similar Debts | 79.00 | 79.00 | | 79.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 230 017.00 | 230 017.00 | | 230 017.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 191 622.00 | 191 622.00 | | 191 622.00 |
