| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 046.00 | 1 046.00 | | 1 046.00 |
BB Receivables related to investments | 471 394.00 | | 471 394.00 | 471 394.00 |
BD Other fixed assets | 500 000.00 | | 500 000.00 | 500 000.00 |
BH Other financial assets | 6 310.00 | | 6 310.00 | 6 310.00 |
BJ TOTAL (I) | 1 130 425.00 | 1 046.00 | 1 129 379.00 | 1 130 425.00 |
BZ Other receivables | 361 114.00 | | 361 114.00 | 361 114.00 |
CD Marketable securities | 436 610.00 | 1 633.00 | 434 977.00 | 436 610.00 |
CF Cash and cash equivalents | 40 492.00 | | 40 492.00 | 40 492.00 |
CJ TOTAL (II) | 838 215.00 | 1 633.00 | 836 583.00 | 838 215.00 |
CO Grand total (0 to V) | 1 968 640.00 | 2 679.00 | 1 965 961.00 | 1 968 640.00 |
CU Other investments | 151 675.00 | | 151 675.00 | 151 675.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 124.00 | 38 124.00 | | 38 124.00 |
DB Share, merger, contribution premiums, etc. | 57 576.00 | 57 576.00 | | 57 576.00 |
DD Legal reserve (1) | 3 812.00 | 3 812.00 | | 3 812.00 |
DG Other reserves | 765 500.00 | 641 500.00 | | 765 500.00 |
DH Retained earnings | 3 007.00 | 2 038.00 | | 3 007.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 079 357.00 | 174 969.00 | | 1 079 357.00 |
DL TOTAL (I) | 1 947 377.00 | 918 020.00 | | 1 947 377.00 |
DU Loans and Debts from Credit Institutions (3) | 7.00 | | | 7.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 426.00 | 4 115.00 | | 12 426.00 |
DX Trade payables and related accounts | 6 151.00 | 4 443.00 | | 6 151.00 |
EC TOTAL (IV) | 18 585.00 | 8 558.00 | | 18 585.00 |
EE Grand total (I to V) | 1 965 961.00 | 926 578.00 | | 1 965 961.00 |
EG Accrued income and payables due within one year | 18 585.00 | 8 558.00 | | 18 585.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 7.00 | | | 7.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 720.00 | |
FR Total operating income (I) | | | 720.00 | |
FW Other purchases and external expenses | | | 92 384.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 92 460.00 | |
GG - OPERATING RESULT (I - II) | | | -91 740.00 | |
GH Attributed profit or transferred loss (III) | | | 441 843.00 | |
GK Income from other securities and fixed asset receivables | | | 28 625.00 | |
GL Other interest and similar income | | | 1 953.00 | |
GM Reversals of provisions and transfers of expenses | | | 668.00 | |
GO Net income from sales of marketable securities | | | 13 550.00 | |
GP Total financial income (V) | | | 44 796.00 | |
GQ Financial allocations to depreciation and provisions | | | 1 633.00 | |
GR Interest and similar expenses | | | 9 379.00 | |
GT Net expenses on sales of marketable securities | | | 133.00 | |
GU Total financial expenses (VI) | | | 11 145.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 33 651.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 383 754.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 905 774.00 | 140 000.00 | | 905 774.00 |
HD Total exceptional income (VII) | 905 774.00 | 140 000.00 | | 905 774.00 |
HF Exceptional expenses on capital transactions | 206 391.00 | 43 750.00 | | 206 391.00 |
HH Total exceptional expenses (VIII) | 206 391.00 | 43 750.00 | | 206 391.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 699 383.00 | 96 250.00 | | 699 383.00 |
HK Income tax | 3 780.00 | 5 445.00 | | 3 780.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 393 133.00 | 232 564.00 | | 1 393 133.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 313 776.00 | 57 595.00 | | 313 776.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 079 357.00 | 174 969.00 | | 1 079 357.00 |
| |
| 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 | 445 847.00 | | 915 815.00 | 445 847.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 6 310.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 231 238.00 | 1 129 379.00 | |
I4 DECREASES Grand Total | | 231 238.00 | 1 130 425.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 046.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 046.00 | | | 1 046.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 444 801.00 | | 915 815.00 | 444 801.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 046.00 | | | 1 046.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 046.00 | | | 1 046.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 668.00 | 1 633.00 | 668.00 | 668.00 |
7B Total provisions for depreciation | 668.00 | 1 633.00 | 668.00 | 668.00 |
7C Grand total | 668.00 | 1 633.00 | 668.00 | 668.00 |
UG - Financial | | 1 633.00 | 668.00 | |
| |
| 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 | 6 151.00 | 6 151.00 | | 6 151.00 |
UL Receivables related to investments | 471 394.00 | 471 394.00 | | 471 394.00 |
UT Other financial assets | 6 310.00 | 6 310.00 | | 6 310.00 |
VC Group and associates | 301 007.00 | 301 007.00 | | 301 007.00 |
VG Loans with a maturity of up to one year at origin | 7.00 | 7.00 | | 7.00 |
VI Group and Associates | 12 426.00 | 12 426.00 | | 12 426.00 |
VM Income taxes | 1 664.00 | 1 664.00 | | 1 664.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 58 443.00 | 58 443.00 | | 58 443.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 838 818.00 | 838 818.00 | | 838 818.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 585.00 | 18 585.00 | | 18 585.00 |
