| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 2 131 938.00 | | 2 131 938.00 | 2 131 938.00 |
BJ TOTAL (I) | 2 194 665.00 | | 2 194 665.00 | 2 194 665.00 |
BZ Other receivables | 6 268.00 | | 6 268.00 | 6 268.00 |
CD Marketable securities | 3 031 243.00 | 10 341.00 | 3 020 902.00 | 3 031 243.00 |
CF Cash and cash equivalents | 174 834.00 | | 174 834.00 | 174 834.00 |
CJ TOTAL (II) | 3 212 344.00 | 10 341.00 | 3 202 003.00 | 3 212 344.00 |
CO Grand total (0 to V) | 5 407 009.00 | 10 341.00 | 5 396 668.00 | 5 407 009.00 |
CU Other investments | 62 727.00 | | 62 727.00 | 62 727.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 36 352.00 | 41 600.00 | | 36 352.00 |
DD Legal reserve (1) | 4 160.00 | 4 160.00 | | 4 160.00 |
DG Other reserves | 3 256 580.00 | 3 647 582.00 | | 3 256 580.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 72 602.00 | 79 678.00 | | 72 602.00 |
DK Regulated provisions | 3 259.00 | 2 109.00 | | 3 259.00 |
DL TOTAL (I) | 3 372 953.00 | 3 775 129.00 | | 3 372 953.00 |
DU Loans and Debts from Credit Institutions (3) | 2 008 239.00 | 2 007 764.00 | | 2 008 239.00 |
DV Miscellaneous Loans and Financial Debts (4) | 982.00 | 8 051.00 | | 982.00 |
DX Trade payables and related accounts | 14 438.00 | 14 116.00 | | 14 438.00 |
EA Other liabilities | 58.00 | 58.00 | | 58.00 |
EC TOTAL (IV) | 2 023 716.00 | 2 029 988.00 | | 2 023 716.00 |
EE Grand total (I to V) | 5 396 668.00 | 5 805 117.00 | | 5 396 668.00 |
EG Accrued income and payables due within one year | 2 023 716.00 | 2 029 988.00 | | 2 023 716.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 17 096.00 | |
FX Taxes, duties, and similar payments | | | 375.00 | |
GF Total Operating Expenses (II) | | | 17 471.00 | |
GG - OPERATING RESULT (I - II) | | | -17 471.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 27 033.00 | |
GL Other interest and similar income | | | 28 133.00 | |
GM Reversals of provisions and transfers of expenses | | | 33 857.00 | |
GO Net income from sales of marketable securities | | | 52 353.00 | |
GP Total financial income (V) | | | 141 376.00 | |
GQ Financial allocations to depreciation and provisions | | | 10 341.00 | |
GR Interest and similar expenses | | | 31 846.00 | |
GT Net expenses on sales of marketable securities | | | 8 320.00 | |
GU Total financial expenses (VI) | | | 50 507.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 90 869.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 73 398.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 954.00 | 133.00 | | 954.00 |
HD Total exceptional income (VII) | 954.00 | 133.00 | | 954.00 |
HE Exceptional expenses on management operations | 600.00 | 1 646.00 | | 600.00 |
HG Exceptional depreciation and provisions | 1 150.00 | 1 150.00 | | 1 150.00 |
HH Total exceptional expenses (VIII) | 1 750.00 | 2 796.00 | | 1 750.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -796.00 | -2 663.00 | | -796.00 |
HL TOTAL REVENUE (I + III + V + VII) | 142 329.00 | 254 445.00 | | 142 329.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 69 728.00 | 174 766.00 | | 69 728.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 72 602.00 | 79 678.00 | | 72 602.00 |
| |
| 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 | 2 022 495.00 | | 179 032.00 | 2 022 495.00 |
I3 DECREASES Total Financial Fixed Assets | | 6 862.00 | 2 194 665.00 | |
I4 DECREASES Grand Total | | 6 862.00 | 2 194 665.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 022 495.00 | | 179 032.00 | 2 022 495.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 2 109.00 | 1 150.00 | | 2 109.00 |
6X Other provisions for depreciation | 33 857.00 | 10 341.00 | 33 857.00 | 33 857.00 |
7B Total provisions for depreciation | 33 857.00 | 10 341.00 | 33 857.00 | 33 857.00 |
7C Grand total | 35 966.00 | 11 491.00 | 33 857.00 | 35 966.00 |
UG - Financial | | 10 341.00 | 33 857.00 | |
UJ - Exceptional | | 1 150.00 | | |
| |
| 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 | 14 438.00 | 14 438.00 | | 14 438.00 |
8K Other liabilities (including liabilities related to repo transactions) | 58.00 | 58.00 | | 58.00 |
UL Receivables related to investments | 2 131 938.00 | | | 2 131 938.00 |
VC Group and associates | 6 268.00 | | | 6 268.00 |
VG Loans with a maturity of up to one year at origin | 8 238.00 | 8 238.00 | | 8 238.00 |
VH Loans with a maturity of more than one year at origin | 2 000 000.00 | 2 000 000.00 | | 2 000 000.00 |
VI Group and Associates | 982.00 | 982.00 | | 982.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 138 206.00 | 6 268.00 | 2 131 938.00 | 2 138 206.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 023 716.00 | 2 023 716.00 | | 2 023 716.00 |
