| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 369.00 | 26.00 | 2 343.00 | 2 369.00 |
BB Receivables related to investments | 62 458.00 | | 62 458.00 | 62 458.00 |
BJ TOTAL (I) | 1 244 873.00 | 26.00 | 1 244 847.00 | 1 244 873.00 |
BZ Other receivables | | | | |
CD Marketable securities | 30 000.00 | | 30 000.00 | 30 000.00 |
CF Cash and cash equivalents | 596 654.00 | | 596 654.00 | 596 654.00 |
CJ TOTAL (II) | 626 654.00 | | 626 654.00 | 626 654.00 |
CO Grand total (0 to V) | 1 871 527.00 | 26.00 | 1 871 500.00 | 1 871 527.00 |
CU Other investments | 1 180 046.00 | | 1 180 046.00 | 1 180 046.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 929 400.00 | 1 929 400.00 | | 1 929 400.00 |
DH Retained earnings | -97 431.00 | -122 269.00 | | -97 431.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 942.00 | 24 837.00 | | 11 942.00 |
DK Regulated provisions | 21 430.00 | 17 144.00 | | 21 430.00 |
DL TOTAL (I) | 1 865 340.00 | 1 849 113.00 | | 1 865 340.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 390.00 | | |
DX Trade payables and related accounts | 2 040.00 | 2 280.00 | | 2 040.00 |
EA Other liabilities | 4 120.00 | 2 028.00 | | 4 120.00 |
EC TOTAL (IV) | 6 160.00 | 4 698.00 | | 6 160.00 |
EE Grand total (I to V) | 1 871 500.00 | 1 853 810.00 | | 1 871 500.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 460.00 | |
FX Taxes, duties, and similar payments | | | 530.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 26.00 | |
GE Other Expenses | | | 93.00 | |
GF Total Operating Expenses (II) | | | 6 109.00 | |
GG - OPERATING RESULT (I - II) | | | -6 109.00 | |
GH Attributed profit or transferred loss (III) | | | 20 000.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 909.00 | |
GL Other interest and similar income | | | 1 428.00 | |
GP Total financial income (V) | | | 2 337.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 2 337.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 228.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 1 188.00 | | |
HD Total exceptional income (VII) | | 1 188.00 | | |
HG Exceptional depreciation and provisions | 4 286.00 | 4 286.00 | | 4 286.00 |
HH Total exceptional expenses (VIII) | 4 286.00 | 4 286.00 | | 4 286.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 286.00 | -3 098.00 | | -4 286.00 |
HL TOTAL REVENUE (I + III + V + VII) | 22 337.00 | 32 353.00 | | 22 337.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 395.00 | 7 516.00 | | 10 395.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 942.00 | 24 837.00 | | 11 942.00 |
| |
| 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 | 1 201 985.00 | | 42 888.00 | 1 201 985.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 242 504.00 | |
I4 DECREASES Grand Total | | | 1 244 873.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 369.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 2 369.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 201 985.00 | | 40 519.00 | 1 201 985.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 17 144.00 | 4 286.00 | | 17 144.00 |
7C Grand total | 17 144.00 | 4 286.00 | | 17 144.00 |
