| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 171 191.00 | | 171 191.00 | 171 191.00 |
BJ TOTAL (I) | 801 928.00 | | 801 928.00 | 801 928.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 80 019.00 | | 80 019.00 | 80 019.00 |
CJ TOTAL (II) | 80 019.00 | | 80 019.00 | 80 019.00 |
CO Grand total (0 to V) | 881 947.00 | | 881 947.00 | 881 947.00 |
CP Shares due in less than one year | 171 191.00 | | | 171 191.00 |
CU Other investments | 630 737.00 | | 630 737.00 | 630 737.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 591 500.00 | 591 500.00 | | 591 500.00 |
DD Legal reserve (1) | 9 879.00 | 7 037.00 | | 9 879.00 |
DG Other reserves | 187 664.00 | 133 668.00 | | 187 664.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 60 315.00 | 56 838.00 | | 60 315.00 |
DK Regulated provisions | 1 153.00 | 616.00 | | 1 153.00 |
DL TOTAL (I) | 850 511.00 | 789 659.00 | | 850 511.00 |
DU Loans and Debts from Credit Institutions (3) | 26 446.00 | 33 777.00 | | 26 446.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 8 173.00 | | |
DX Trade payables and related accounts | 3 880.00 | 3 514.00 | | 3 880.00 |
DY Tax and social security liabilities | 1 110.00 | 512.00 | | 1 110.00 |
EC TOTAL (IV) | 31 436.00 | 45 975.00 | | 31 436.00 |
EE Grand total (I to V) | 881 947.00 | 835 634.00 | | 881 947.00 |
EG Accrued income and payables due within one year | 12 294.00 | 19 529.00 | | 12 294.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 527.00 | |
FX Taxes, duties, and similar payments | | | 157.00 | |
GF Total Operating Expenses (II) | | | 2 684.00 | |
GG - OPERATING RESULT (I - II) | | | -2 684.00 | |
GH Attributed profit or transferred loss (III) | | | 2 456.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 60 000.00 | |
GK Income from other securities and fixed asset receivables | | | 2 433.00 | |
GP Total financial income (V) | | | 62 433.00 | |
GR Interest and similar expenses | | | 243.00 | |
GU Total financial expenses (VI) | | | 243.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 62 190.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 61 962.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 537.00 | 385.00 | | 537.00 |
HH Total exceptional expenses (VIII) | 537.00 | 385.00 | | 537.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -537.00 | -385.00 | | -537.00 |
HK Income tax | 1 110.00 | 512.00 | | 1 110.00 |
HL TOTAL REVENUE (I + III + V + VII) | 64 889.00 | 62 584.00 | | 64 889.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 574.00 | 5 746.00 | | 4 574.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 60 315.00 | 56 838.00 | | 60 315.00 |
| |
| 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 | 756 038.00 | | 95 889.00 | 756 038.00 |
I3 DECREASES Total Financial Fixed Assets | | 50 000.00 | 801 928.00 | |
I4 DECREASES Grand Total | | 50 000.00 | 801 928.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 756 038.00 | | 95 889.00 | 756 038.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 616.00 | 537.00 | | 616.00 |
7C Grand total | 616.00 | 537.00 | | 616.00 |
UJ - Exceptional | | 537.00 | | |
| |
| 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 | 3 880.00 | 3 880.00 | | 3 880.00 |
8E Income Taxes | 1 110.00 | 1 110.00 | | 1 110.00 |
UL Receivables related to investments | 171 191.00 | 171 191.00 | | 171 191.00 |
VH Loans with a maturity of more than one year at origin | 26 446.00 | 7 304.00 | 19 142.00 | 26 446.00 |
VK Loans repaid during the year | 7 330.00 | | | 7 330.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 171 191.00 | 171 191.00 | | 171 191.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 31 436.00 | 12 294.00 | 19 142.00 | 31 436.00 |
