| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 28 747.00 | 28 479.00 | 268.00 | 28 747.00 |
BB Receivables related to investments | 1 259 472.00 | | 1 259 472.00 | 1 259 472.00 |
BJ TOTAL (I) | 2 981 869.00 | 28 479.00 | 2 953 390.00 | 2 981 869.00 |
BZ Other receivables | 5 170.00 | | 5 170.00 | 5 170.00 |
CD Marketable securities | 3 000.00 | | 3 000.00 | 3 000.00 |
CF Cash and cash equivalents | 506.00 | | 506.00 | 506.00 |
CH Prepaid expenses | 1 245.00 | | 1 245.00 | 1 245.00 |
CJ TOTAL (II) | 9 921.00 | | 9 921.00 | 9 921.00 |
CO Grand total (0 to V) | 2 991 789.00 | 28 479.00 | 2 963 310.00 | 2 991 789.00 |
CU Other investments | 1 693 650.00 | | 1 693 650.00 | 1 693 650.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000 000.00 | 2 000 000.00 | | 2 000 000.00 |
DD Legal reserve (1) | 59 678.00 | 59 678.00 | | 59 678.00 |
DG Other reserves | 741 918.00 | 745 209.00 | | 741 918.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 156 724.00 | 153 860.00 | | 156 724.00 |
DL TOTAL (I) | 2 958 320.00 | 2 958 746.00 | | 2 958 320.00 |
DU Loans and Debts from Credit Institutions (3) | 511.00 | | | 511.00 |
DV Miscellaneous Loans and Financial Debts (4) | 299.00 | 29 711.00 | | 299.00 |
DX Trade payables and related accounts | 400.00 | 391.00 | | 400.00 |
DY Tax and social security liabilities | 3 780.00 | 2 613.00 | | 3 780.00 |
DZ Fixed asset liabilities and related accounts | | 200.00 | | |
EA Other liabilities | | 14 332.00 | | |
EC TOTAL (IV) | 4 990.00 | 47 247.00 | | 4 990.00 |
EE Grand total (I to V) | 2 963 310.00 | 3 005 993.00 | | 2 963 310.00 |
| |
| 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 | | | 2 653.00 | |
FR Total operating income (I) | | | 2 653.00 | |
FW Other purchases and external expenses | | | 19 498.00 | |
FX Taxes, duties, and similar payments | | | 2 727.00 | |
FY Salaries and Wages | | | 8 901.00 | |
FZ Social Security Contributions | | | 3 047.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 892.00 | |
GF Total Operating Expenses (II) | | | 35 065.00 | |
GG - OPERATING RESULT (I - II) | | | -32 412.00 | |
GH Attributed profit or transferred loss (III) | | | 10 374.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 130 000.00 | |
GK Income from other securities and fixed asset receivables | | | 10 825.00 | |
GL Other interest and similar income | | | 43.00 | |
GP Total financial income (V) | | | 140 868.00 | |
GR Interest and similar expenses | | | 299.00 | |
GU Total financial expenses (VI) | | | 299.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 140 569.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 118 531.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 39 128.00 | | | 39 128.00 |
HD Total exceptional income (VII) | 39 128.00 | | | 39 128.00 |
HE Exceptional expenses on management operations | 935.00 | 24 739.00 | | 935.00 |
HH Total exceptional expenses (VIII) | 935.00 | 24 739.00 | | 935.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 38 193.00 | -24 739.00 | | 38 193.00 |
HL TOTAL REVENUE (I + III + V + VII) | 193 023.00 | 210 519.00 | | 193 023.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 36 299.00 | 56 659.00 | | 36 299.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 156 724.00 | 153 860.00 | | 156 724.00 |
| |
| 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 | 2 567 457.00 | | 414 412.00 | 2 567 457.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 953 122.00 | |
I4 DECREASES Grand Total | | | 2 981 869.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 28 747.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 28 747.00 | | | 28 747.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 538 710.00 | | 414 412.00 | 2 538 710.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 27 587.00 | 892.00 | | 27 587.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 27 587.00 | 892.00 | | 27 587.00 |
| |
| 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 | 400.00 | 400.00 | | 400.00 |
8D Social Security and Other Social Organizations | 2 798.00 | 2 798.00 | | 2 798.00 |
UL Receivables related to investments | 1 259 472.00 | | 1 259 472.00 | 1 259 472.00 |
VG Loans with a maturity of up to one year at origin | 511.00 | 511.00 | | 511.00 |
VI Group and Associates | 299.00 | 299.00 | | 299.00 |
VQ Other Taxes, Duties, and Similar Debts | 982.00 | 982.00 | | 982.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 170.00 | 5 170.00 | | 5 170.00 |
VS Prepaid expenses | 1 245.00 | 1 245.00 | | 1 245.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 265 887.00 | 6 415.00 | 1 259 472.00 | 1 265 887.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 990.00 | 4 990.00 | | 4 990.00 |
