| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 1 175.00 | 432.00 | 743.00 | 1 175.00 |
BB Receivables related to investments | 208 101.00 | | 208 101.00 | 208 101.00 |
BJ TOTAL (I) | 283 824.00 | 432.00 | 283 392.00 | 283 824.00 |
BZ Other receivables | 1 303.00 | | 1 303.00 | 1 303.00 |
CF Cash and cash equivalents | 8 259.00 | | 8 259.00 | 8 259.00 |
CJ TOTAL (II) | 9 562.00 | | 9 562.00 | 9 562.00 |
CO Grand total (0 to V) | 293 386.00 | 432.00 | 292 954.00 | 293 386.00 |
CP Shares due in less than one year | 208 101.00 | | | 208 101.00 |
CU Other investments | 74 548.00 | | 74 548.00 | 74 548.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DG Other reserves | 235 694.00 | 170 837.00 | | 235 694.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 225.00 | 64 857.00 | | 8 225.00 |
DL TOTAL (I) | 246 118.00 | 237 894.00 | | 246 118.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 762.00 | 23 334.00 | | 21 762.00 |
DX Trade payables and related accounts | 1 066.00 | 1 068.00 | | 1 066.00 |
DY Tax and social security liabilities | 24 008.00 | | | 24 008.00 |
EC TOTAL (IV) | 46 836.00 | 24 402.00 | | 46 836.00 |
EE Grand total (I to V) | 292 954.00 | 262 296.00 | | 292 954.00 |
EG Accrued income and payables due within one year | 46 836.00 | 24 402.00 | | 46 836.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 4 014.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 77.00 | |
GF Total Operating Expenses (II) | | | 4 090.00 | |
GG - OPERATING RESULT (I - II) | | | -4 090.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 37 281.00 | |
GP Total financial income (V) | | | 37 281.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 37 281.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 33 191.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 24 966.00 | 343.00 | | 24 966.00 |
HL TOTAL REVENUE (I + III + V + VII) | 37 281.00 | 69 103.00 | | 37 281.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 29 056.00 | 4 246.00 | | 29 056.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 225.00 | 64 857.00 | | 8 225.00 |
| |
| 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 | 75 723.00 | | 259 256.00 | 75 723.00 |
I3 DECREASES Total Financial Fixed Assets | | 51 155.00 | 282 649.00 | |
I4 DECREASES Grand Total | | 51 155.00 | 283 824.00 | |
IO DECREASES Total including other intangible assets | | | 1 175.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 175.00 | | | 1 175.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 74 548.00 | | 259 256.00 | 74 548.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 355.00 | 77.00 | | 355.00 |
PE DEPRECIATION Total including other intangible assets | 355.00 | 77.00 | | 355.00 |
| |
| 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 | 1 066.00 | 1 066.00 | | 1 066.00 |
8E Income Taxes | 24 008.00 | 24 008.00 | | 24 008.00 |
UL Receivables related to investments | 208 101.00 | 208 101.00 | | 208 101.00 |
VB VAT | 1 303.00 | 1 303.00 | | 1 303.00 |
VI Group and Associates | 21 762.00 | 21 762.00 | | 21 762.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 209 404.00 | 209 404.00 | | 209 404.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 46 836.00 | 46 836.00 | | 46 836.00 |
