| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 739 633.00 | 163 675.00 | 575 958.00 | 739 633.00 |
BJ TOTAL (I) | 1 318 147.00 | 178 255.00 | 1 139 892.00 | 1 318 147.00 |
BZ Other receivables | 20 181.00 | | 20 181.00 | 20 181.00 |
CF Cash and cash equivalents | 32 798.00 | | 32 798.00 | 32 798.00 |
CJ TOTAL (II) | 52 979.00 | | 52 979.00 | 52 979.00 |
CO Grand total (0 to V) | 1 371 126.00 | 178 255.00 | 1 192 871.00 | 1 371 126.00 |
CU Other investments | 578 514.00 | 14 580.00 | 563 934.00 | 578 514.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 510 500.00 | | | 510 500.00 |
DD Legal reserve (1) | 51 050.00 | | | 51 050.00 |
DG Other reserves | 236 333.00 | | | 236 333.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 94 508.00 | | | 94 508.00 |
DK Regulated provisions | 3 444.00 | | | 3 444.00 |
DL TOTAL (I) | 895 835.00 | | | 895 835.00 |
DV Miscellaneous Loans and Financial Debts (4) | 295 434.00 | | | 295 434.00 |
DX Trade payables and related accounts | 1 602.00 | | | 1 602.00 |
EC TOTAL (IV) | 297 036.00 | | | 297 036.00 |
EE Grand total (I to V) | 1 192 871.00 | | | 1 192 871.00 |
EG Accrued income and payables due within one year | 297 036.00 | | | 297 036.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 123.00 | |
GF Total Operating Expenses (II) | | | 2 123.00 | |
GG - OPERATING RESULT (I - II) | | | -2 123.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 83 965.00 | |
GM Reversals of provisions and transfers of expenses | | | 770.00 | |
GP Total financial income (V) | | | 84 735.00 | |
GR Interest and similar expenses | | | 445.00 | |
GU Total financial expenses (VI) | | | 445.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 84 289.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 82 166.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -12 342.00 | | | -12 342.00 |
HL TOTAL REVENUE (I + III + V + VII) | 84 735.00 | | | 84 735.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -9 774.00 | | | -9 774.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 94 508.00 | | | 94 508.00 |
| |
| 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 | 1 124 663.00 | | 193 484.00 | 1 124 663.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 318 147.00 | |
I4 DECREASES Grand Total | | | 1 318 147.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 124 663.00 | | 193 484.00 | 1 124 663.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | | | 770.00 | |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 3 444.00 | | | 3 444.00 |
7B Total provisions for depreciation | 179 025.00 | | 770.00 | 179 025.00 |
7C Grand total | 182 469.00 | | 770.00 | 182 469.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | | 770.00 | |
| |
| 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 | 1 602.00 | 1 602.00 | | 1 602.00 |
UL Receivables related to investments | 739 633.00 | | 739 633.00 | 739 633.00 |
VC Group and associates | 9 713.00 | 9 713.00 | | 9 713.00 |
VI Group and Associates | 295 434.00 | 295 434.00 | | 295 434.00 |
VM Income taxes | 10 468.00 | 10 468.00 | | 10 468.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 759 814.00 | 20 181.00 | 739 633.00 | 759 814.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 297 036.00 | 297 036.00 | | 297 036.00 |
