| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 146 660.00 | | 146 660.00 | 146 660.00 |
AN Land | 3 974.00 | | 3 974.00 | 3 974.00 |
AP Buildings | 35 765.00 | 6 056.00 | 29 709.00 | 35 765.00 |
BB Receivables related to investments | 2 715 624.00 | 1 695 677.00 | 1 019 947.00 | 2 715 624.00 |
BJ TOTAL (I) | 3 106 958.00 | 1 860 933.00 | 1 246 025.00 | 3 106 958.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 834.00 | | 834.00 | 834.00 |
CF Cash and cash equivalents | 36 437.00 | | 36 437.00 | 36 437.00 |
CJ TOTAL (II) | 37 271.00 | | 37 271.00 | 37 271.00 |
CO Grand total (0 to V) | 3 144 229.00 | 1 860 933.00 | 1 283 296.00 | 3 144 229.00 |
CP Shares due in less than one year | 1 019 947.00 | | | 1 019 947.00 |
CU Other investments | 204 935.00 | 159 200.00 | 45 735.00 | 204 935.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 150 400.00 | 1 150 400.00 | | 1 150 400.00 |
DD Legal reserve (1) | 7 429.00 | 3 861.00 | | 7 429.00 |
DE Statutory or contractual reserves | 859.00 | 370.00 | | 859.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 107 618.00 | 71 355.00 | | 107 618.00 |
DL TOTAL (I) | 1 266 306.00 | 1 225 987.00 | | 1 266 306.00 |
DU Loans and Debts from Credit Institutions (3) | 53.00 | 80.00 | | 53.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 711.00 | 182 802.00 | | 11 711.00 |
DX Trade payables and related accounts | 5 225.00 | 6 180.00 | | 5 225.00 |
EC TOTAL (IV) | 16 990.00 | 189 062.00 | | 16 990.00 |
EE Grand total (I to V) | 1 283 296.00 | 1 415 049.00 | | 1 283 296.00 |
EG Accrued income and payables due within one year | 16 990.00 | 189 062.00 | | 16 990.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 548.00 | | 3 548.00 | 3 548.00 |
FJ Net sales | 3 548.00 | | 3 548.00 | 3 548.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 244.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 3 793.00 | |
FW Other purchases and external expenses | | | 9 927.00 | |
FX Taxes, duties, and similar payments | | | 500.00 | |
FZ Social Security Contributions | | | 6 057.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 192.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 17 676.00 | |
GG - OPERATING RESULT (I - II) | | | -13 883.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 170 996.00 | |
GP Total financial income (V) | | | 170 996.00 | |
GQ Financial allocations to depreciation and provisions | | | 35 467.00 | |
GR Interest and similar expenses | | | 10 197.00 | |
GT Net expenses on sales of marketable securities | | | 3 500.00 | |
GU Total financial expenses (VI) | | | 49 164.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 121 833.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 107 950.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 10 000.00 | | | 10 000.00 |
HD Total exceptional income (VII) | 10 000.00 | | | 10 000.00 |
HE Exceptional expenses on management operations | 332.00 | | | 332.00 |
HF Exceptional expenses on capital transactions | 10 000.00 | | | 10 000.00 |
HH Total exceptional expenses (VIII) | 10 332.00 | | | 10 332.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -332.00 | | | -332.00 |
HL TOTAL REVENUE (I + III + V + VII) | 184 789.00 | 126 301.00 | | 184 789.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 77 171.00 | 54 946.00 | | 77 171.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 107 618.00 | 71 355.00 | | 107 618.00 |
| |
| 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 | 3 131 607.00 | | 43 733.00 | 3 131 607.00 |
I3 DECREASES Total Financial Fixed Assets | | 68 382.00 | 2 920 559.00 | |
I4 DECREASES Grand Total | | 68 382.00 | 3 106 958.00 | |
IO DECREASES Total including other intangible assets | | | 146 660.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 39 739.00 | |
KD ACQUISITIONS Total including other intangible assets | 146 660.00 | | | 146 660.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 39 739.00 | | | 39 739.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 945 208.00 | | 43 733.00 | 2 945 208.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 864.00 | 1 192.00 | | 4 864.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 864.00 | 1 192.00 | | 4 864.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
060 Merchandise inventory | 16 602 100.00 | 354 670.00 | | 16 602 100.00 |
7B Total provisions for depreciation | 1 819 410.00 | 35 467.00 | | 1 819 410.00 |
7C Grand total | 1 819 410.00 | 35 467.00 | | 1 819 410.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 35 467.00 | | |
| |
| 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 | 11 711.00 | 11 711.00 | | 11 711.00 |
8B Suppliers and Related Accounts | 5 225.00 | 5 225.00 | | 5 225.00 |
UL Receivables related to investments | 2 715 624.00 | 2 715 624.00 | | 2 715 624.00 |
VG Loans with a maturity of up to one year at origin | 53.00 | 53.00 | | 53.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 834.00 | | | 834.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 716 458.00 | 2 716 458.00 | | 2 716 458.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 990.00 | 16 990.00 | | 16 990.00 |
