| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 23 464.00 | | 23 464.00 | 23 464.00 |
BD Other fixed assets | 86 874.00 | | 86 874.00 | 86 874.00 |
BJ TOTAL (I) | 1 845 181.00 | 2 500.00 | 1 842 681.00 | 1 845 181.00 |
CD Marketable securities | 4 750 000.00 | | 4 750 000.00 | 4 750 000.00 |
CF Cash and cash equivalents | 8 318 967.00 | | 8 318 967.00 | 8 318 967.00 |
CJ TOTAL (II) | 13 068 967.00 | | 13 068 967.00 | 13 068 967.00 |
CO Grand total (0 to V) | 14 914 148.00 | 2 500.00 | 14 911 648.00 | 14 914 148.00 |
CU Other investments | 1 734 844.00 | 2 500.00 | 1 732 344.00 | 1 734 844.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 801 698.00 | 2 358 113.00 | | 801 698.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 586 187.00 | 943 584.00 | | 13 586 187.00 |
DL TOTAL (I) | 14 388 985.00 | 3 302 798.00 | | 14 388 985.00 |
DV Miscellaneous Loans and Financial Debts (4) | 221.00 | 66 810.00 | | 221.00 |
DX Trade payables and related accounts | 2 640.00 | 2 640.00 | | 2 640.00 |
DY Tax and social security liabilities | 519 803.00 | 6 184.00 | | 519 803.00 |
EA Other liabilities | | 175 632.00 | | |
EC TOTAL (IV) | 522 664.00 | 251 266.00 | | 522 664.00 |
EE Grand total (I to V) | 14 911 648.00 | 3 554 064.00 | | 14 911 648.00 |
EI Including equity loans | 221.00 | | | 221.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 112.00 | |
FX Taxes, duties, and similar payments | | | 151.00 | |
GF Total Operating Expenses (II) | | | 3 263.00 | |
GG - OPERATING RESULT (I - II) | | | -3 263.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 675 894.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | 675 894.00 | |
GR Interest and similar expenses | | | 380 000.00 | |
GU Total financial expenses (VI) | | | 380 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 295 894.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 292 631.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 14 146 968.00 | | | 14 146 968.00 |
HD Total exceptional income (VII) | 14 146 968.00 | | | 14 146 968.00 |
HF Exceptional expenses on capital transactions | 319 517.00 | | | 319 517.00 |
HH Total exceptional expenses (VIII) | 319 517.00 | | | 319 517.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 13 827 451.00 | | | 13 827 451.00 |
HK Income tax | 533 895.00 | 14 092.00 | | 533 895.00 |
HL TOTAL REVENUE (I + III + V + VII) | 14 822 862.00 | 1 200 010.00 | | 14 822 862.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 236 675.00 | 256 426.00 | | 1 236 675.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 586 187.00 | 943 584.00 | | 13 586 187.00 |
| |
| 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 | 1 838 526.00 | | 1 394 652.00 | 1 838 526.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 387 997.00 | 1 845 181.00 | |
I4 DECREASES Grand Total | | 1 387 997.00 | 1 845 181.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 838 526.00 | | 1 394 652.00 | 1 838 526.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 2 500.00 | | | 2 500.00 |
7C Grand total | 2 500.00 | | | 2 500.00 |
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 | 2 640.00 | 2 640.00 | | 2 640.00 |
8E Income Taxes | 519 803.00 | 519 803.00 | | 519 803.00 |
UL Receivables related to investments | 23 464.00 | | 23 464.00 | 23 464.00 |
VI Group and Associates | 221.00 | 221.00 | | 221.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 464.00 | | 23 464.00 | 23 464.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 522 664.00 | 522 664.00 | | 522 664.00 |
