| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 33 233.00 | 4 507.00 | 28 726.00 | 33 233.00 |
BB Receivables related to investments | 561 104.00 | 64 141.00 | 496 963.00 | 561 104.00 |
BH Other financial assets | 171.00 | | 171.00 | 171.00 |
BJ TOTAL (I) | 1 312 988.00 | 70 128.00 | 1 242 860.00 | 1 312 988.00 |
BZ Other receivables | 90.00 | | 90.00 | 90.00 |
CD Marketable securities | 370 292.00 | 6 341.00 | 363 951.00 | 370 292.00 |
CF Cash and cash equivalents | 242 100.00 | | 242 100.00 | 242 100.00 |
CH Prepaid expenses | 59.00 | | 59.00 | 59.00 |
CJ TOTAL (II) | 612 541.00 | 6 341.00 | 606 200.00 | 612 541.00 |
CO Grand total (0 to V) | 1 925 529.00 | 76 469.00 | 1 849 060.00 | 1 925 529.00 |
CP Shares due in less than one year | 561 101.00 | | | 561 101.00 |
CU Other investments | 718 480.00 | 1 480.00 | 717 000.00 | 718 480.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 304 800.00 | 304 800.00 | | 304 800.00 |
DD Legal reserve (1) | 30 480.00 | 30 480.00 | | 30 480.00 |
DG Other reserves | 1 372 078.00 | 1 372 078.00 | | 1 372 078.00 |
DH Retained earnings | 97 579.00 | 29 265.00 | | 97 579.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 30 547.00 | 68 313.00 | | 30 547.00 |
DL TOTAL (I) | 1 835 484.00 | 1 804 937.00 | | 1 835 484.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 259.00 | 1 129.00 | | 1 259.00 |
DX Trade payables and related accounts | 1 862.00 | 1 037.00 | | 1 862.00 |
EA Other liabilities | 10 456.00 | 10 284.00 | | 10 456.00 |
EC TOTAL (IV) | 13 576.00 | 12 453.00 | | 13 576.00 |
EE Grand total (I to V) | 1 849 060.00 | 1 817 390.00 | | 1 849 060.00 |
EI Including equity loans | 1 259.00 | | | 1 259.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 591.00 | |
FX Taxes, duties, and similar payments | | | 251.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 832.00 | |
GF Total Operating Expenses (II) | | | 5 674.00 | |
GG - OPERATING RESULT (I - II) | | | -5 674.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 9 187.00 | |
GL Other interest and similar income | | | 23 037.00 | |
GM Reversals of provisions and transfers of expenses | | | 10 530.00 | |
GN Positive exchange differences | | | | |
GP Total financial income (V) | | | 42 755.00 | |
GQ Financial allocations to depreciation and provisions | | | 6 341.00 | |
GR Interest and similar expenses | | | 172.00 | |
GS Negative differences of foreign exchange | | | 21.00 | |
GU Total financial expenses (VI) | | | 6 534.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 36 221.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 30 547.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 42 755.00 | 77 349.00 | | 42 755.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 208.00 | 9 036.00 | | 12 208.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 30 547.00 | 68 313.00 | | 30 547.00 |
| |
| 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 | 1 301 614.00 | | 11 374.00 | 1 301 614.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 279 755.00 | |
I4 DECREASES Grand Total | | | 1 312 988.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 33 233.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 33 233.00 | | | 33 233.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 268 381.00 | | 11 374.00 | 1 268 381.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 675.00 | 832.00 | | 3 675.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 675.00 | 832.00 | | 3 675.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
060 Merchandise inventory | 723 600.00 | | 82 190.00 | 723 600.00 |
6X Other provisions for depreciation | 2 311.00 | 6 341.00 | 2 311.00 | 2 311.00 |
7B Total provisions for depreciation | 76 151.00 | 6 341.00 | 10 530.00 | 76 151.00 |
7C Grand total | 76 151.00 | 6 341.00 | 10 530.00 | 76 151.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 6 341.00 | 10 530.00 | |
| |
| 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 | 1 862.00 | 1 862.00 | | 1 862.00 |
8K Other liabilities (including liabilities related to repo transactions) | 10 456.00 | 10 456.00 | | 10 456.00 |
UL Receivables related to investments | 561 104.00 | 561 104.00 | | 561 104.00 |
UT Other financial assets | 171.00 | 171.00 | | 171.00 |
VI Group and Associates | 1 259.00 | 1 259.00 | | 1 259.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 90.00 | | | 90.00 |
VS Prepaid expenses | 59.00 | | | 59.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 561 424.00 | 561 424.00 | | 561 424.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 576.00 | 13 576.00 | | 13 576.00 |
