| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 6 056.00 | 3 155.00 | 2 901.00 | 6 056.00 |
BB Receivables related to investments | 124 703.00 | | 124 703.00 | 124 703.00 |
BJ TOTAL (I) | 1 082 626.00 | 3 155.00 | 1 079 472.00 | 1 082 626.00 |
BZ Other receivables | 133 152.00 | | 133 152.00 | 133 152.00 |
CF Cash and cash equivalents | 13 157.00 | | 13 157.00 | 13 157.00 |
CH Prepaid expenses | 688.00 | | 688.00 | 688.00 |
CJ TOTAL (II) | 146 996.00 | | 146 996.00 | 146 996.00 |
CO Grand total (0 to V) | 1 229 623.00 | 3 155.00 | 1 226 468.00 | 1 229 623.00 |
CP Shares due in less than one year | 124 703.00 | | | 124 703.00 |
CU Other investments | 951 868.00 | | 951 868.00 | 951 868.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DD Legal reserve (1) | 15 000.00 | | | 15 000.00 |
DG Other reserves | 80 923.00 | | | 80 923.00 |
DH Retained earnings | | -21 449.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 235 998.00 | 117 372.00 | | 235 998.00 |
DK Regulated provisions | 6 667.00 | 4 079.00 | | 6 667.00 |
DL TOTAL (I) | 488 588.00 | 250 002.00 | | 488 588.00 |
DS Convertible Bond Issues | 135 008.00 | 135 008.00 | | 135 008.00 |
DU Loans and Debts from Credit Institutions (3) | 589 269.00 | 663 584.00 | | 589 269.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 922.00 | 7 922.00 | | 7 922.00 |
DX Trade payables and related accounts | 4 426.00 | 5 830.00 | | 4 426.00 |
DY Tax and social security liabilities | 1 255.00 | 23 243.00 | | 1 255.00 |
EC TOTAL (IV) | 737 880.00 | 835 588.00 | | 737 880.00 |
EE Grand total (I to V) | 1 226 468.00 | 1 085 589.00 | | 1 226 468.00 |
EG Accrued income and payables due within one year | 89 125.00 | 246 608.00 | | 89 125.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 24.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 187.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 211.00 | |
GF Total Operating Expenses (II) | | | 7 398.00 | |
GG - OPERATING RESULT (I - II) | | | -7 398.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 248 512.00 | |
GP Total financial income (V) | | | 248 512.00 | |
GR Interest and similar expenses | | | 8 288.00 | |
GU Total financial expenses (VI) | | | 8 288.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 240 223.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 232 826.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 4 050.00 | | | 4 050.00 |
HD Total exceptional income (VII) | 4 050.00 | | | 4 050.00 |
HE Exceptional expenses on management operations | 1 681.00 | | | 1 681.00 |
HG Exceptional depreciation and provisions | 2 588.00 | 2 588.00 | | 2 588.00 |
HH Total exceptional expenses (VIII) | 4 269.00 | 2 588.00 | | 4 269.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -218.00 | -2 588.00 | | -218.00 |
HK Income tax | -3 391.00 | -7 999.00 | | -3 391.00 |
HL TOTAL REVENUE (I + III + V + VII) | 252 562.00 | 135 951.00 | | 252 562.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 563.00 | 18 579.00 | | 16 563.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 235 998.00 | 117 372.00 | | 235 998.00 |
| |
| 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 | 1 043 875.00 | | 299 744.00 | 1 043 875.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 6 056.00 | | | 6 056.00 |
I3 DECREASES Total Financial Fixed Assets | | 260 992.00 | 1 076 571.00 | |
I4 DECREASES Grand Total | | 260 992.00 | 1 082 626.00 | |
IN DECREASES Start-up, development, or research expenses | | | 6 056.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 037 819.00 | | 299 744.00 | 1 037 819.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 944.00 | 1 211.00 | | 1 944.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 944.00 | 1 211.00 | | 1 944.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 4 079.00 | 2 588.00 | | 4 079.00 |
7C Grand total | 4 079.00 | 2 588.00 | | 4 079.00 |
UJ - Exceptional | | 2 588.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | 135 008.00 | | 135 008.00 | 135 008.00 |
8B Suppliers and Related Accounts | 4 426.00 | 4 426.00 | | 4 426.00 |
UL Receivables related to investments | 124 703.00 | 124 703.00 | | 124 703.00 |
VC Group and associates | 115 231.00 | | | 115 231.00 |
VH Loans with a maturity of more than one year at origin | 589 269.00 | 75 522.00 | 310 967.00 | 589 269.00 |
VI Group and Associates | 7 922.00 | 7 922.00 | | 7 922.00 |
VK Loans repaid during the year | 74 255.00 | | | 74 255.00 |
VM Income taxes | 17 921.00 | | | 17 921.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 255.00 | 1 255.00 | | 1 255.00 |
VS Prepaid expenses | 688.00 | | | 688.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 258 542.00 | 258 542.00 | | 258 542.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 737 880.00 | 89 125.00 | 445 975.00 | 737 880.00 |
