| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 477.00 | 1 192.00 | 285.00 | 1 477.00 |
BB Receivables related to investments | 56 869.00 | 40 426.00 | 16 442.00 | 56 869.00 |
BJ TOTAL (I) | 108 810.00 | 86 213.00 | 22 597.00 | 108 810.00 |
BZ Other receivables | 13 795.00 | | 13 795.00 | 13 795.00 |
CD Marketable securities | 193 780.00 | | 193 780.00 | 193 780.00 |
CF Cash and cash equivalents | 278 893.00 | | 278 893.00 | 278 893.00 |
CH Prepaid expenses | 68.00 | | 68.00 | 68.00 |
CJ TOTAL (II) | 486 537.00 | | 486 537.00 | 486 537.00 |
CO Grand total (0 to V) | 595 348.00 | 86 213.00 | 509 134.00 | 595 348.00 |
CU Other investments | 50 463.00 | 44 594.00 | 5 869.00 | 50 463.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DH Retained earnings | -521 741.00 | -533 601.00 | | -521 741.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 132 960.00 | 11 860.00 | | 132 960.00 |
DL TOTAL (I) | -381 158.00 | -514 118.00 | | -381 158.00 |
DV Miscellaneous Loans and Financial Debts (4) | 838 405.00 | 868 084.00 | | 838 405.00 |
DX Trade payables and related accounts | 720.00 | 720.00 | | 720.00 |
DY Tax and social security liabilities | 51 168.00 | 1 334.00 | | 51 168.00 |
EC TOTAL (IV) | 890 293.00 | 870 139.00 | | 890 293.00 |
EE Grand total (I to V) | 509 134.00 | 356 020.00 | | 509 134.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 105.00 | |
FX Taxes, duties, and similar payments | | | 205.00 | |
FZ Social Security Contributions | | | -3 114.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 305.00 | |
GE Other Expenses | | | 10.00 | |
GF Total Operating Expenses (II) | | | -487.00 | |
GG - OPERATING RESULT (I - II) | | | 487.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 190 513.00 | |
GL Other interest and similar income | | | 359.00 | |
GO Net income from sales of marketable securities | | | 532.00 | |
GP Total financial income (V) | | | 191 404.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 191 404.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 191 892.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 342.00 | | | 342.00 |
HH Total exceptional expenses (VIII) | 342.00 | | | 342.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -342.00 | | | -342.00 |
HK Income tax | 58 590.00 | 4 307.00 | | 58 590.00 |
HL TOTAL REVENUE (I + III + V + VII) | 191 404.00 | 16 430.00 | | 191 404.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 58 444.00 | 4 570.00 | | 58 444.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 132 960.00 | 11 860.00 | | 132 960.00 |
| |
| 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 | 164 077.00 | | 17 384.00 | 164 077.00 |
I3 DECREASES Total Financial Fixed Assets | | 72 651.00 | 107 333.00 | |
I4 DECREASES Grand Total | | 72 651.00 | 108 811.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 478.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 478.00 | | | 1 478.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 162 600.00 | | 17 384.00 | 162 600.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 887.00 | 305.00 | | 887.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 887.00 | 305.00 | | 887.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 85 021.00 | | | 85 021.00 |
7C Grand total | 85 021.00 | | | 85 021.00 |
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 | 720.00 | 720.00 | | 720.00 |
8E Income Taxes | 51 168.00 | 51 168.00 | | 51 168.00 |
UL Receivables related to investments | 56 869.00 | | | 56 869.00 |
VB VAT | 13 795.00 | | | 13 795.00 |
VI Group and Associates | 838 405.00 | 838 405.00 | | 838 405.00 |
VS Prepaid expenses | 68.00 | | | 68.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 70 733.00 | 13 863.00 | 56 869.00 | 70 733.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 890 293.00 | 890 293.00 | | 890 293.00 |
