| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 3 405 298.00 | | 3 405 298.00 | 3 405 298.00 |
BJ TOTAL (I) | 4 208 565.00 | 1.00 | 4 208 564.00 | 4 208 565.00 |
BZ Other receivables | 493 320.00 | | 493 320.00 | 493 320.00 |
CF Cash and cash equivalents | 51 677.00 | | 51 677.00 | 51 677.00 |
CJ TOTAL (II) | 544 997.00 | | 544 997.00 | 544 997.00 |
CO Grand total (0 to V) | 4 753 562.00 | 1.00 | 4 753 561.00 | 4 753 562.00 |
CP Shares due in less than one year | 3 405 298.00 | | | 3 405 298.00 |
CU Other investments | 803 267.00 | | 803 266.00 | 803 267.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 4 032 709.00 | 4 029 019.00 | | 4 032 709.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -28 803.00 | 3 690.00 | | -28 803.00 |
DL TOTAL (I) | 4 014 906.00 | 4 043 709.00 | | 4 014 906.00 |
DP Provisions for Risks | 1 000.00 | 1 500.00 | | 1 000.00 |
DR TOTAL (IV) | 1 000.00 | 1 500.00 | | 1 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 736 143.00 | 736 143.00 | | 736 143.00 |
DX Trade payables and related accounts | 1 512.00 | 1 488.00 | | 1 512.00 |
EC TOTAL (IV) | 737 655.00 | 737 631.00 | | 737 655.00 |
EE Grand total (I to V) | 4 753 561.00 | 4 782 840.00 | | 4 753 561.00 |
EG Accrued income and payables due within one year | 737 655.00 | 737 631.00 | | 737 655.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 806.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GE Other Expenses | | | 39 607.00 | |
GF Total Operating Expenses (II) | | | 43 490.00 | |
GG - OPERATING RESULT (I - II) | | | -43 490.00 | |
GL Other interest and similar income | | | 14 187.00 | |
GM Reversals of provisions and transfers of expenses | | | 1 501.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | 15 688.00 | |
GQ Financial allocations to depreciation and provisions | | | 1 001.00 | |
GU Total financial expenses (VI) | | | 1 001.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 14 687.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -28 803.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 15 688.00 | 9 012.00 | | 15 688.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 44 491.00 | 5 323.00 | | 44 491.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -28 803.00 | 3 690.00 | | -28 803.00 |
| |
| 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 | 1 201.00 | | 4 208 564.00 | 1 201.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 200.00 | 4 208 565.00 | |
I4 DECREASES Grand Total | | 1 200.00 | 4 208 565.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 201.00 | | 4 208 564.00 | 1 201.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 1 500.00 | 1 000.00 | 1 500.00 | 1 500.00 |
7B Total provisions for depreciation | 1.00 | 1.00 | 1.00 | 1.00 |
7C Grand total | 1 501.00 | 1 001.00 | 1 501.00 | 1 501.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 1 001.00 | 1 501.00 | |
| |
| 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 | 1 512.00 | 1 512.00 | | 1 512.00 |
UL Receivables related to investments | 3 405 298.00 | 3 405 298.00 | | 3 405 298.00 |
VB VAT | 53 401.00 | 53 401.00 | | 53 401.00 |
VC Group and associates | 337 733.00 | 337 733.00 | | 337 733.00 |
VI Group and Associates | 736 143.00 | 736 143.00 | | 736 143.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 102 185.00 | 102 185.00 | | 102 185.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 898 618.00 | 3 898 618.00 | | 3 898 618.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 737 655.00 | 737 655.00 | | 737 655.00 |
