| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 363 177.00 | | 363 177.00 | 363 177.00 |
BJ TOTAL (I) | 2 054 569.00 | | 2 054 569.00 | 2 054 569.00 |
BZ Other receivables | 100 000.00 | | 100 000.00 | 100 000.00 |
CF Cash and cash equivalents | 505 546.00 | | 505 546.00 | 505 546.00 |
CJ TOTAL (II) | 605 546.00 | | 605 546.00 | 605 546.00 |
CO Grand total (0 to V) | 2 660 115.00 | | 2 660 115.00 | 2 660 115.00 |
CU Other investments | 1 691 392.00 | | 1 691 392.00 | 1 691 392.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 400 000.00 | 1 400 000.00 | | 1 400 000.00 |
DD Legal reserve (1) | 140 000.00 | 140 000.00 | | 140 000.00 |
DG Other reserves | 819 245.00 | 539 314.00 | | 819 245.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 151 922.00 | 419 931.00 | | 151 922.00 |
DK Regulated provisions | 9 737.00 | 7 574.00 | | 9 737.00 |
DL TOTAL (I) | 2 520 905.00 | 2 506 819.00 | | 2 520 905.00 |
DX Trade payables and related accounts | 1 152.00 | 816.00 | | 1 152.00 |
DY Tax and social security liabilities | 138 058.00 | 39 766.00 | | 138 058.00 |
EC TOTAL (IV) | 139 210.00 | 40 582.00 | | 139 210.00 |
EE Grand total (I to V) | 2 660 115.00 | 2 547 401.00 | | 2 660 115.00 |
EG Accrued income and payables due within one year | | 40 582.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 920.00 | |
GF Total Operating Expenses (II) | | | 4 920.00 | |
GG - OPERATING RESULT (I - II) | | | -4 920.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 174 260.00 | |
GP Total financial income (V) | | | 174 260.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 174 260.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 169 339.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 163.00 | 2 163.00 | | 2 163.00 |
HH Total exceptional expenses (VIII) | 2 163.00 | 2 163.00 | | 2 163.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 163.00 | -2 163.00 | | -2 163.00 |
HK Income tax | 15 254.00 | 8 646.00 | | 15 254.00 |
HL TOTAL REVENUE (I + III + V + VII) | 174 260.00 | 437 413.00 | | 174 260.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 337.00 | 17 482.00 | | 22 337.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 151 922.00 | 419 931.00 | | 151 922.00 |
| |
| 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 | 1 980 309.00 | | 74 261.00 | 1 980 309.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 054 569.00 | |
I4 DECREASES Grand Total | | | 2 054 569.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 980 309.00 | | 74 261.00 | 1 980 309.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 7 574.00 | 2 163.00 | | 7 574.00 |
7C Grand total | 7 574.00 | 2 163.00 | | 7 574.00 |
UJ - Exceptional | | 2 163.00 | | |
| |
| 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 | 1 152.00 | 1 152.00 | | 1 152.00 |
8E Income Taxes | 6 606.00 | 6 606.00 | | 6 606.00 |
UL Receivables related to investments | 363 177.00 | 363 177.00 | | 363 177.00 |
VI Group and Associates | 131 452.00 | 131 452.00 | | 131 452.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 100 000.00 | 100 000.00 | | 100 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 463 177.00 | 463 177.00 | | 463 177.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 139 210.00 | 139 210.00 | | 139 210.00 |
