| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 200 000.00 | | 1 200 000.00 | 1 200 000.00 |
BJ TOTAL (I) | 11 485 880.00 | 94 520.00 | 11 391 360.00 | 11 485 880.00 |
BX Customers and related accounts | 17 759.00 | | 17 759.00 | 17 759.00 |
BZ Other receivables | 3 305.00 | | 3 305.00 | 3 305.00 |
CF Cash and cash equivalents | 162 083.00 | | 162 083.00 | 162 083.00 |
CJ TOTAL (II) | 183 147.00 | | 183 147.00 | 183 147.00 |
CO Grand total (0 to V) | 11 669 027.00 | 94 520.00 | 11 574 507.00 | 11 669 027.00 |
CU Other investments | 10 285 880.00 | 94 520.00 | 10 191 360.00 | 10 285 880.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 600 144.00 | 8 600 144.00 | | 8 600 144.00 |
DD Legal reserve (1) | 93 996.00 | 81 329.00 | | 93 996.00 |
DG Other reserves | 702 001.00 | 702 000.00 | | 702 001.00 |
DH Retained earnings | 622 349.00 | 621 623.00 | | 622 349.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 158 827.00 | 253 336.00 | | 158 827.00 |
DL TOTAL (I) | 10 177 317.00 | 10 258 433.00 | | 10 177 317.00 |
DU Loans and Debts from Credit Institutions (3) | 1 753.00 | 1 110.00 | | 1 753.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 392 428.00 | 1 229 507.00 | | 1 392 428.00 |
DY Tax and social security liabilities | 82.00 | 81.00 | | 82.00 |
EA Other liabilities | 2 928.00 | 2 820.00 | | 2 928.00 |
EC TOTAL (IV) | 1 397 191.00 | 1 233 519.00 | | 1 397 191.00 |
EE Grand total (I to V) | 11 574 507.00 | 11 491 952.00 | | 11 574 507.00 |
EG Accrued income and payables due within one year | | 1 233 519.00 | | |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 1 110.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 22 807.00 | |
FX Taxes, duties, and similar payments | | | 157.00 | |
GF Total Operating Expenses (II) | | | 22 964.00 | |
GG - OPERATING RESULT (I - II) | | | -22 963.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 256 385.00 | |
GK Income from other securities and fixed asset receivables | | | 23 442.00 | |
GL Other interest and similar income | | | 3 218.00 | |
GP Total financial income (V) | | | 283 044.00 | |
GQ Financial allocations to depreciation and provisions | | | 94 520.00 | |
GR Interest and similar expenses | | | 6 734.00 | |
GU Total financial expenses (VI) | | | 101 254.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 181 790.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 158 827.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 283 045.00 | 281 491.00 | | 283 045.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 124 217.00 | 28 155.00 | | 124 217.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 158 827.00 | 253 336.00 | | 158 827.00 |
| |
| 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 | 11 485 880.00 | | | 11 485 880.00 |
I3 DECREASES Total Financial Fixed Assets | | | 11 485 880.00 | |
I4 DECREASES Grand Total | | | 11 485 880.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 485 880.00 | | | 11 485 880.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 94 520.00 | 94 520.00 | | 94 520.00 |
7C Grand total | 94 520.00 | 94 520.00 | | 94 520.00 |
UG - Financial | | 94 520.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 2 928.00 | 2 928.00 | | 2 928.00 |
UL Receivables related to investments | 1 200 000.00 | | 1 200 000.00 | 1 200 000.00 |
UX Other trade receivables | 17 759.00 | 17 759.00 | | 17 759.00 |
VC Group and associates | 1 582.00 | 1 582.00 | | 1 582.00 |
VG Loans with a maturity of up to one year at origin | 1 753.00 | 1 753.00 | | 1 753.00 |
VI Group and Associates | 1 392 428.00 | 1 392 428.00 | | 1 392 428.00 |
VQ Other Taxes, Duties, and Similar Debts | 82.00 | 82.00 | | 82.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 723.00 | 1 723.00 | | 1 723.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 221 065.00 | 21 065.00 | 1 200 000.00 | 1 221 065.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 397 191.00 | 1 397 191.00 | | 1 397 191.00 |
