| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 6 928.00 | 2 153.00 | 4 774.00 | 6 928.00 |
BB Receivables related to investments | 4 609 926.00 | 171 000.00 | 4 438 926.00 | 4 609 926.00 |
BD Other fixed assets | | 20 000.00 | -20 000.00 | |
BF Loans | 100 000.00 | | 100 000.00 | 100 000.00 |
BH Other financial assets | 26 985.00 | 26 985.00 | | 26 985.00 |
BJ TOTAL (I) | 5 198 578.00 | 221 128.00 | 4 977 450.00 | 5 198 578.00 |
BZ Other receivables | 46 691.00 | 18 604.00 | 28 087.00 | 46 691.00 |
CD Marketable securities | 6 253 206.00 | 375 446.00 | 5 877 759.00 | 6 253 206.00 |
CF Cash and cash equivalents | 53 387.00 | | 53 387.00 | 53 387.00 |
CH Prepaid expenses | 777.00 | | 777.00 | 777.00 |
CJ TOTAL (II) | 6 354 060.00 | 394 050.00 | 5 960 009.00 | 6 354 060.00 |
CO Grand total (0 to V) | 11 552 638.00 | 615 178.00 | 10 937 460.00 | 11 552 638.00 |
CU Other investments | 454 740.00 | 990.00 | 453 750.00 | 454 740.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 647 880.00 | 9 647 880.00 | | 9 647 880.00 |
DH Retained earnings | -858 275.00 | -1 021 670.00 | | -858 275.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -381 401.00 | 163 394.00 | | -381 401.00 |
DL TOTAL (I) | 8 408 204.00 | 8 789 605.00 | | 8 408 204.00 |
DU Loans and Debts from Credit Institutions (3) | 2 000 000.00 | 2 000 000.00 | | 2 000 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 441 426.00 | 623 442.00 | | 441 426.00 |
DX Trade payables and related accounts | 8 175.00 | 8 250.00 | | 8 175.00 |
DY Tax and social security liabilities | 68 290.00 | 68 928.00 | | 68 290.00 |
EA Other liabilities | 11 364.00 | 8 567.00 | | 11 364.00 |
EC TOTAL (IV) | 2 529 256.00 | 2 709 187.00 | | 2 529 256.00 |
EE Grand total (I to V) | 10 937 460.00 | 11 498 792.00 | | 10 937 460.00 |
EG Accrued income and payables due within one year | 1 029 256.00 | 709 187.00 | | 1 029 256.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 30 000.00 | | 30 000.00 | 30 000.00 |
FJ Net sales | 30 000.00 | | 30 000.00 | 30 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 952.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 37 952.00 | |
FW Other purchases and external expenses | | | 111 407.00 | |
FX Taxes, duties, and similar payments | | | 34 900.00 | |
FY Salaries and Wages | | | 212 287.00 | |
FZ Social Security Contributions | | | 93 000.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 676.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 81.00 | |
GF Total Operating Expenses (II) | | | 453 351.00 | |
GG - OPERATING RESULT (I - II) | | | -415 399.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 216 165.00 | |
GL Other interest and similar income | | | 13 616.00 | |
GM Reversals of provisions and transfers of expenses | | | 144 881.00 | |
GO Net income from sales of marketable securities | | | 223 738.00 | |
GP Total financial income (V) | | | 598 400.00 | |
GQ Financial allocations to depreciation and provisions | | | 420 946.00 | |
GR Interest and similar expenses | | | 34 051.00 | |
GS Negative differences of foreign exchange | | | 1.00 | |
GT Net expenses on sales of marketable securities | | | 109 404.00 | |
GU Total financial expenses (VI) | | | 564 402.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 33 998.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -381 401.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 7 952.00 | 6 489.00 | | 7 952.00 |
HA Exceptional income from management transactions | | 86.00 | | |
HD Total exceptional income (VII) | | 86.00 | | |
HE Exceptional expenses on management operations | | 596.00 | | |
HH Total exceptional expenses (VIII) | | 596.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -511.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 636 352.00 | 1 115 460.00 | | 636 352.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 017 753.00 | 952 066.00 | | 1 017 753.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -381 401.00 | 163 394.00 | | -381 401.00 |
| |
| 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 | 5 045 001.00 | | 1 124 420.00 | 5 045 001.00 |
I3 DECREASES Total Financial Fixed Assets | | 970 843.00 | 5 191 651.00 | |
I4 DECREASES Grand Total | | 970 843.00 | 5 198 578.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 928.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 996.00 | | 2 932.00 | 3 996.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 041 005.00 | | 1 121 489.00 | 5 041 005.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 477.00 | 1 676.00 | | 477.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 477.00 | 1 676.00 | | 477.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 46 985.00 | | | 46 985.00 |
6X Other provisions for depreciation | 163 485.00 | 375 446.00 | 144 881.00 | 163 485.00 |
7B Total provisions for depreciation | 336 960.00 | 420 946.00 | 144 881.00 | 336 960.00 |
7C Grand total | 336 960.00 | 420 946.00 | 144 881.00 | 336 960.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 420 946.00 | 144 881.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 440 014.00 | 440 014.00 | | 440 014.00 |
8B Suppliers and Related Accounts | 8 175.00 | 8 175.00 | | 8 175.00 |
8C Staff and Related Accounts | 8 384.00 | 8 384.00 | | 8 384.00 |
8D Social Security and Other Social Organizations | 51 469.00 | 51 469.00 | | 51 469.00 |
8K Other liabilities (including liabilities related to repo transactions) | 11 364.00 | 11 364.00 | | 11 364.00 |
UL Receivables related to investments | 4 609 926.00 | | 4 609 926.00 | 4 609 926.00 |
UP Loans | 100 000.00 | | 100 000.00 | 100 000.00 |
UT Other financial assets | 26 985.00 | | 26 985.00 | 26 985.00 |
VB VAT | 1 378.00 | 1 378.00 | | 1 378.00 |
VH Loans with a maturity of more than one year at origin | 2 000 000.00 | 500 000.00 | | 2 000 000.00 |
VI Group and Associates | 1 412.00 | 1 412.00 | | 1 412.00 |
VJ Loans taken out during the year | 1 500 000.00 | | | 1 500 000.00 |
VK Loans repaid during the year | 1 500 000.00 | | | 1 500 000.00 |
VM Income taxes | 5 104.00 | 5 104.00 | | 5 104.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 880.00 | 3 880.00 | | 3 880.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 40 209.00 | 40 209.00 | | 40 209.00 |
VS Prepaid expenses | 777.00 | 777.00 | | 777.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 784 379.00 | 47 467.00 | 4 736 911.00 | 4 784 379.00 |
VW VAT | 4 556.00 | 4 556.00 | | 4 556.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 529 256.00 | 1 029 256.00 | | 2 529 256.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 34 586.00 | 36 024.00 | | 34 586.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 156.00 | 11 689.00 | | 6 156.00 |
ST Other accounts | 78 268.00 | 74 146.00 | | 78 268.00 |
XQ Rental, rental and co-ownership charges | 26 629.00 | 26 629.00 | | 26 629.00 |
YT Subcontracting | 354.00 | 94.00 | | 354.00 |
YW Business tax | 314.00 | 235.00 | | 314.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 34 900.00 | 36 259.00 | | 34 900.00 |
YY Amount of VAT collected | 6 000.00 | 3 313.00 | | 6 000.00 |
YZ Total deductible VAT on goods and services | 6 118.00 | 7 365.00 | | 6 118.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 111 407.00 | 112 557.00 | | 111 407.00 |
