| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 991.00 | 2 517.00 | 474.00 | 2 991.00 |
BB Receivables related to investments | 1 840 271.00 | | 1 840 271.00 | 1 840 271.00 |
BJ TOTAL (I) | 2 425 789.00 | 2 517.00 | 2 423 272.00 | 2 425 789.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 10 180.00 | | 10 180.00 | 10 180.00 |
CJ TOTAL (II) | 10 180.00 | | 10 180.00 | 10 180.00 |
CO Grand total (0 to V) | 2 435 969.00 | 2 517.00 | 2 433 452.00 | 2 435 969.00 |
CU Other investments | 582 527.00 | | 582 527.00 | 582 527.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 224.00 | 12 224.00 | | 12 224.00 |
DB Share, merger, contribution premiums, etc. | 497 376.00 | 497 376.00 | | 497 376.00 |
DD Legal reserve (1) | 1 222.00 | 800.00 | | 1 222.00 |
DE Statutory or contractual reserves | 1 119 654.00 | 982 869.00 | | 1 119 654.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 63 727.00 | 137 207.00 | | 63 727.00 |
DL TOTAL (I) | 1 694 203.00 | 1 630 476.00 | | 1 694 203.00 |
DV Miscellaneous Loans and Financial Debts (4) | 717 236.00 | 814 039.00 | | 717 236.00 |
DX Trade payables and related accounts | 1 320.00 | 2 580.00 | | 1 320.00 |
DY Tax and social security liabilities | 20 693.00 | | | 20 693.00 |
EC TOTAL (IV) | 739 249.00 | 816 619.00 | | 739 249.00 |
EE Grand total (I to V) | 2 433 452.00 | 2 447 096.00 | | 2 433 452.00 |
EG Accrued income and payables due within one year | 739 249.00 | 816 619.00 | | 739 249.00 |
EI Including equity loans | 717 236.00 | | | 717 236.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 23 569.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 119.00 | |
GF Total Operating Expenses (II) | | | 23 687.00 | |
GG - OPERATING RESULT (I - II) | | | -23 687.00 | |
GH Attributed profit or transferred loss (III) | | | | |
GK Income from other securities and fixed asset receivables | | | 87 200.00 | |
GL Other interest and similar income | | | 22 057.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 109 257.00 | |
GR Interest and similar expenses | | | 298.00 | |
GU Total financial expenses (VI) | | | 298.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 108 959.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 85 271.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 25 994.00 | | |
HF Exceptional expenses on capital transactions | | 74 086.00 | | |
HH Total exceptional expenses (VIII) | | 100 080.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -100 080.00 | | |
HK Income tax | 21 544.00 | 627.00 | | 21 544.00 |
HL TOTAL REVENUE (I + III + V + VII) | 109 257.00 | 264 288.00 | | 109 257.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 45 530.00 | 127 081.00 | | 45 530.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 63 727.00 | 137 207.00 | | 63 727.00 |
| |
| 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 | 2 437 772.00 | | 593.00 | 2 437 772.00 |
I3 DECREASES Total Financial Fixed Assets | | 12 576.00 | 2 422 798.00 | |
I4 DECREASES Grand Total | | 12 576.00 | 2 425 789.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 991.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 398.00 | | 593.00 | 2 398.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 435 374.00 | | | 2 435 374.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 398.00 | | 119.00 | 2 398.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 398.00 | | 119.00 | 2 398.00 |
| |
| 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 | 96 829.00 | 96 829.00 | | 96 829.00 |
8B Suppliers and Related Accounts | 1 320.00 | 1 320.00 | | 1 320.00 |
8E Income Taxes | 20 693.00 | 20 693.00 | | 20 693.00 |
UL Receivables related to investments | 1 840 271.00 | | | 1 840 271.00 |
VI Group and Associates | 620 407.00 | 620 407.00 | | 620 407.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 840 271.00 | | 1 840 271.00 | 1 840 271.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 739 249.00 | 739 249.00 | | 739 249.00 |
