| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 106.00 | 106.00 | | 106.00 |
AT Other tangible assets | 1 200.00 | 1 200.00 | | 1 200.00 |
BB Receivables related to investments | 1 474 467.00 | 988 095.00 | 486 372.00 | 1 474 467.00 |
BD Other fixed assets | 1 342 068.00 | 189 972.00 | 1 152 096.00 | 1 342 068.00 |
BF Loans | 8 826 984.00 | | 8 826 984.00 | 8 826 984.00 |
BH Other financial assets | 750.00 | | 750.00 | 750.00 |
BJ TOTAL (I) | 11 648 599.00 | 1 180 873.00 | 10 467 726.00 | 11 648 599.00 |
BZ Other receivables | 223 550.00 | | 223 550.00 | 223 550.00 |
CD Marketable securities | 1 509 816.00 | 465 149.00 | 1 044 667.00 | 1 509 816.00 |
CF Cash and cash equivalents | 388 154.00 | | 388 154.00 | 388 154.00 |
CJ TOTAL (II) | 2 121 520.00 | 465 149.00 | 1 656 371.00 | 2 121 520.00 |
CO Grand total (0 to V) | 13 770 119.00 | 1 646 022.00 | 12 124 097.00 | 13 770 119.00 |
CU Other investments | 3 024.00 | 1 500.00 | 1 524.00 | 3 024.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 205 000.00 | 205 000.00 | | 205 000.00 |
DD Legal reserve (1) | 20 500.00 | 20 500.00 | | 20 500.00 |
DG Other reserves | 10 161 334.00 | 10 161 334.00 | | 10 161 334.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 723 506.00 | 2 004 348.00 | | 1 723 506.00 |
DL TOTAL (I) | 12 110 340.00 | 12 391 182.00 | | 12 110 340.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 1 719 662.00 | | |
DX Trade payables and related accounts | 13 757.00 | 8 660.00 | | 13 757.00 |
DY Tax and social security liabilities | | 243 635.00 | | |
EC TOTAL (IV) | 13 757.00 | 1 971 957.00 | | 13 757.00 |
EE Grand total (I to V) | 12 124 097.00 | 14 363 139.00 | | 12 124 097.00 |
EG Accrued income and payables due within one year | 13 757.00 | 1 971 957.00 | | 13 757.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 20 812.00 | |
FX Taxes, duties, and similar payments | | | 142.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 20 955.00 | |
GG - OPERATING RESULT (I - II) | | | -20 955.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 768 791.00 | |
GK Income from other securities and fixed asset receivables | | | 338 817.00 | |
GL Other interest and similar income | | | 44 798.00 | |
GM Reversals of provisions and transfers of expenses | | | 263 896.00 | |
GO Net income from sales of marketable securities | | | 28 634.00 | |
GP Total financial income (V) | | | 2 444 936.00 | |
GQ Financial allocations to depreciation and provisions | | | 707 433.00 | |
GR Interest and similar expenses | | | 519.00 | |
GU Total financial expenses (VI) | | | 707 952.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 736 983.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 716 028.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 304 288.00 | 557 005.00 | | 304 288.00 |
HD Total exceptional income (VII) | 304 288.00 | 557 005.00 | | 304 288.00 |
HF Exceptional expenses on capital transactions | 296 810.00 | 489 600.00 | | 296 810.00 |
HH Total exceptional expenses (VIII) | 296 810.00 | 489 600.00 | | 296 810.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 7 478.00 | 67 405.00 | | 7 478.00 |
HK Income tax | | 692 165.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 749 224.00 | 3 555 527.00 | | 2 749 224.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 025 717.00 | 1 551 179.00 | | 1 025 717.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 723 506.00 | 2 004 348.00 | | 1 723 506.00 |
| |
| 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 | 13 153 719.00 | | 55 388.00 | 13 153 719.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 560 508.00 | 11 647 293.00 | |
I4 DECREASES Grand Total | | 1 560 508.00 | 11 648 599.00 | |
IO DECREASES Total including other intangible assets | | | 106.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 200.00 | |
KD ACQUISITIONS Total including other intangible assets | 106.00 | | | 106.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 200.00 | | | 1 200.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 13 152 413.00 | | 55 388.00 | 13 152 413.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 306.00 | | | 1 306.00 |
PE DEPRECIATION Total including other intangible assets | 106.00 | | | 106.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 200.00 | | | 1 200.00 |
| |
| 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 | 13 757.00 | 13 757.00 | | 13 757.00 |
UL Receivables related to investments | 1 474 467.00 | | 1 474 467.00 | 1 474 467.00 |
UP Loans | 8 826 984.00 | | 8 826 984.00 | 8 826 984.00 |
UT Other financial assets | 750.00 | | 750.00 | 750.00 |
VP Miscellaneous | 223 550.00 | 223 550.00 | | 223 550.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 525 751.00 | 223 550.00 | 10 302 201.00 | 10 525 751.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 757.00 | 13 757.00 | | 13 757.00 |
