| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 51 712.00 | | 51 712.00 | 51 712.00 |
BJ TOTAL (I) | 517 398.00 | | 517 398.00 | 517 398.00 |
BX Customers and related accounts | 14 400.00 | | 14 400.00 | 14 400.00 |
BZ Other receivables | 13 569.00 | | 13 569.00 | 13 569.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 1 031.00 | | 1 031.00 | 1 031.00 |
CJ TOTAL (II) | 28 999.00 | | 28 999.00 | 28 999.00 |
CO Grand total (0 to V) | 546 398.00 | | 546 398.00 | 546 398.00 |
CP Shares due in less than one year | 51 712.00 | | | 51 712.00 |
CU Other investments | 465 687.00 | | 465 687.00 | 465 687.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 394 590.00 | 373 578.00 | | 394 590.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 783.00 | 31 012.00 | | -1 783.00 |
DK Regulated provisions | 27 167.00 | 27 167.00 | | 27 167.00 |
DL TOTAL (I) | 529 974.00 | 541 757.00 | | 529 974.00 |
DV Miscellaneous Loans and Financial Debts (4) | 450.00 | 450.00 | | 450.00 |
DX Trade payables and related accounts | 3 333.00 | 1 218.00 | | 3 333.00 |
DY Tax and social security liabilities | 12 641.00 | 13 278.00 | | 12 641.00 |
EA Other liabilities | | 2 400.00 | | |
EC TOTAL (IV) | 16 424.00 | 17 347.00 | | 16 424.00 |
EE Grand total (I to V) | 546 398.00 | 559 104.00 | | 546 398.00 |
EG Accrued income and payables due within one year | 16 424.00 | 17 347.00 | | 16 424.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 61 200.00 | |
FJ Net sales | | | 61 200.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 45 082.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 106 283.00 | |
FW Other purchases and external expenses | | | 6 682.00 | |
FX Taxes, duties, and similar payments | | | 940.00 | |
FY Salaries and Wages | | | 98 674.00 | |
FZ Social Security Contributions | | | 7 434.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 113 730.00 | |
GG - OPERATING RESULT (I - II) | | | -7 447.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 30 000.00 | |
GK Income from other securities and fixed asset receivables | | | 352.00 | |
GL Other interest and similar income | | | 5 313.00 | |
GP Total financial income (V) | | | 5 664.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 664.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 783.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 111 947.00 | 119 844.00 | | 111 947.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 113 730.00 | 88 833.00 | | 113 730.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 783.00 | 31 012.00 | | -1 783.00 |
| |
| 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 | 485 200.00 | | 32 198.00 | 485 200.00 |
I3 DECREASES Total Financial Fixed Assets | | | 517 398.00 | |
I4 DECREASES Grand Total | | | 517 398.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 485 200.00 | | 32 198.00 | 485 200.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 27 167.00 | | | 27 167.00 |
7C Grand total | 27 167.00 | | | 27 167.00 |
| |
| 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 | 3 333.00 | 3 333.00 | | 3 333.00 |
8K Other liabilities (including liabilities related to repo transactions) | 450.00 | 450.00 | | 450.00 |
UL Receivables related to investments | 51 712.00 | 51 712.00 | | 51 712.00 |
UX Other trade receivables | 14 400.00 | 14 400.00 | | 14 400.00 |
VP Miscellaneous | 13 569.00 | 13 569.00 | | 13 569.00 |
VQ Other Taxes, Duties, and Similar Debts | 12 641.00 | 12 641.00 | | 12 641.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 79 680.00 | 79 680.00 | | 79 680.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 424.00 | 16 424.00 | | 16 424.00 |
