| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 6 517.00 | 6 381.00 | 136.00 | 6 517.00 |
BD Other fixed assets | 41 060.00 | | 41 060.00 | 41 060.00 |
BJ TOTAL (I) | 1 488 292.00 | 1 147 096.00 | 341 196.00 | 1 488 292.00 |
BZ Other receivables | 49.00 | | 49.00 | 49.00 |
CB Subscribed and called capital, not paid | 408 249.00 | 408 249.00 | | 408 249.00 |
CD Marketable securities | 618 396.00 | | 618 396.00 | 618 396.00 |
CF Cash and cash equivalents | 98 231.00 | | 98 231.00 | 98 231.00 |
CJ TOTAL (II) | 1 124 924.00 | 408 249.00 | 716 675.00 | 1 124 924.00 |
CO Grand total (0 to V) | 2 613 216.00 | 1 555 345.00 | 1 057 872.00 | 2 613 216.00 |
CS Evaluated investments - equity method | 1 440 715.00 | 1 140 715.00 | 300 000.00 | 1 440 715.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 102 875.00 | 1 102 875.00 | | 1 102 875.00 |
DD Legal reserve (1) | 43 612.00 | 43 612.00 | | 43 612.00 |
DH Retained earnings | -99 943.00 | -95 055.00 | | -99 943.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 186.00 | -4 889.00 | | 9 186.00 |
DL TOTAL (I) | 1 055 730.00 | 1 046 544.00 | | 1 055 730.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 23.00 | | |
DX Trade payables and related accounts | 2 142.00 | 2 340.00 | | 2 142.00 |
EC TOTAL (IV) | 2 142.00 | 2 363.00 | | 2 142.00 |
EE Grand total (I to V) | 1 057 872.00 | 1 048 907.00 | | 1 057 872.00 |
EG Accrued income and payables due within one year | 2 142.00 | 2 363.00 | | 2 142.00 |
| |
| 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 | | | 4 024.00 | |
FX Taxes, duties, and similar payments | | | 178.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 552.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 4 754.00 | |
GG - OPERATING RESULT (I - II) | | | -4 754.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 6 000.00 | |
GL Other interest and similar income | | | 7 639.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | 13 639.00 | |
GT Net expenses on sales of marketable securities | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 13 639.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 885.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 302.00 | | | 302.00 |
HD Total exceptional income (VII) | 302.00 | | | 302.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 302.00 | | | 302.00 |
HL TOTAL REVENUE (I + III + V + VII) | 13 941.00 | 20 178.00 | | 13 941.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 754.00 | 25 066.00 | | 4 754.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 186.00 | -4 889.00 | | 9 186.00 |
| |
| 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 | 1 487 572.00 | | 720.00 | 1 487 572.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 481 775.00 | |
I4 DECREASES Grand Total | | | 1 488 292.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 517.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 517.00 | | | 6 517.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 481 055.00 | | 720.00 | 1 481 055.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 829.00 | 552.00 | | 5 829.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 829.00 | 552.00 | | 5 829.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 1 140 715.00 | | | 1 140 715.00 |
7C Grand total | 1 140 715.00 | | | 1 140 715.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 2 142.00 | 2 142.00 | | 2 142.00 |
VC Group and associates | 408 249.00 | | | 408 249.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 49.00 | | | 49.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 408 298.00 | 408 298.00 | | 408 298.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 142.00 | 2 142.00 | | 2 142.00 |
