| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 426.00 | 2 426.00 | | 2 426.00 |
BB Receivables related to investments | 236 951.00 | | 236 951.00 | 236 951.00 |
BJ TOTAL (I) | 1 336 394.00 | 2 426.00 | 1 333 967.00 | 1 336 394.00 |
BZ Other receivables | 35 998.00 | | 35 998.00 | 35 998.00 |
CF Cash and cash equivalents | 80 176.00 | | 80 176.00 | 80 176.00 |
CH Prepaid expenses | 566.00 | | 566.00 | 566.00 |
CJ TOTAL (II) | 116 739.00 | | 116 739.00 | 116 739.00 |
CO Grand total (0 to V) | 1 453 133.00 | 2 426.00 | 1 450 706.00 | 1 453 133.00 |
CP Shares due in less than one year | 180 461.00 | | | 180 461.00 |
CU Other investments | 1 097 016.00 | | 1 097 016.00 | 1 097 016.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | 300 000.00 | | 300 000.00 |
DD Legal reserve (1) | 30 000.00 | 30 000.00 | | 30 000.00 |
DG Other reserves | 419 536.00 | 297 366.00 | | 419 536.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 189 721.00 | 142 177.00 | | 189 721.00 |
DK Regulated provisions | 11 135.00 | 8 758.00 | | 11 135.00 |
DL TOTAL (I) | 950 392.00 | 778 301.00 | | 950 392.00 |
DU Loans and Debts from Credit Institutions (3) | 473 682.00 | 548 208.00 | | 473 682.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 371.00 | 1 661.00 | | 21 371.00 |
DX Trade payables and related accounts | 5 262.00 | 4 338.00 | | 5 262.00 |
DY Tax and social security liabilities | | 6 491.00 | | |
EC TOTAL (IV) | 500 315.00 | 560 699.00 | | 500 315.00 |
EE Grand total (I to V) | 1 450 706.00 | 1 338 999.00 | | 1 450 706.00 |
EG Accrued income and payables due within one year | 394 049.00 | 469 085.00 | | 394 049.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 87.00 | 78.00 | | 87.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 200.00 | |
GF Total Operating Expenses (II) | | | 8 200.00 | |
GG - OPERATING RESULT (I - II) | | | -8 200.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 204 726.00 | |
GP Total financial income (V) | | | 204 726.00 | |
GR Interest and similar expenses | | | 8 194.00 | |
GU Total financial expenses (VI) | | | 8 194.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 196 532.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 188 331.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 840.00 | | |
HG Exceptional depreciation and provisions | 2 377.00 | 2 377.00 | | 2 377.00 |
HH Total exceptional expenses (VIII) | 2 377.00 | 3 217.00 | | 2 377.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 377.00 | -3 217.00 | | -2 377.00 |
HK Income tax | -3 766.00 | -6 843.00 | | -3 766.00 |
HL TOTAL REVENUE (I + III + V + VII) | 204 726.00 | 159 752.00 | | 204 726.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 005.00 | 17 575.00 | | 15 005.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 189 721.00 | 142 177.00 | | 189 721.00 |
| |
| 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 | 1 279 904.00 | | 56 490.00 | 1 279 904.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 426.00 | | | 2 426.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 333 967.00 | |
I4 DECREASES Grand Total | | | 1 336 394.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 426.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 277 478.00 | | 56 490.00 | 1 277 478.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 426.00 | | | 2 426.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 426.00 | | | 2 426.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 8 758.00 | 2 377.00 | | 8 758.00 |
7C Grand total | 8 758.00 | 2 377.00 | | 8 758.00 |
UJ - Exceptional | | 2 377.00 | | |
| |
| 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 | 5 262.00 | 5 262.00 | | 5 262.00 |
UL Receivables related to investments | 236 951.00 | | 236 951.00 | 236 951.00 |
VG Loans with a maturity of up to one year at origin | 87.00 | 87.00 | | 87.00 |
VH Loans with a maturity of more than one year at origin | 473 595.00 | 79 547.00 | 312 654.00 | 473 595.00 |
VI Group and Associates | 21 371.00 | 21 371.00 | | 21 371.00 |
VK Loans repaid during the year | 73 826.00 | | | 73 826.00 |
VP Miscellaneous | 35 998.00 | 35 998.00 | | 35 998.00 |
VS Prepaid expenses | 566.00 | 566.00 | | 566.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 273 515.00 | 36 564.00 | 236 951.00 | 273 515.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 500 315.00 | 106 266.00 | 312 654.00 | 500 315.00 |
