| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 10 211.00 | 7 023.00 | 3 188.00 | 10 211.00 |
BB Receivables related to investments | 621 334.00 | 195 000.00 | 426 334.00 | 621 334.00 |
BJ TOTAL (I) | 2 760 145.00 | 311 973.00 | 2 448 172.00 | 2 760 145.00 |
BX Customers and related accounts | 45 000.00 | | 45 000.00 | 45 000.00 |
BZ Other receivables | 30 028.00 | | 30 028.00 | 30 028.00 |
CF Cash and cash equivalents | 404 416.00 | | 404 416.00 | 404 416.00 |
CH Prepaid expenses | 417.00 | | 417.00 | 417.00 |
CJ TOTAL (II) | 479 861.00 | | 479 861.00 | 479 861.00 |
CO Grand total (0 to V) | 3 240 005.00 | 311 973.00 | 2 928 033.00 | 3 240 005.00 |
CP Shares due in less than one year | 621 334.00 | | | 621 334.00 |
CU Other investments | 2 128 600.00 | 109 950.00 | 2 018 650.00 | 2 128 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 970 000.00 | 970 000.00 | | 970 000.00 |
DD Legal reserve (1) | 57 000.00 | 35 592.00 | | 57 000.00 |
DG Other reserves | 1 215 418.00 | 898 669.00 | | 1 215 418.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 418 819.00 | 428 157.00 | | 418 819.00 |
DL TOTAL (I) | 2 661 237.00 | 2 332 418.00 | | 2 661 237.00 |
DU Loans and Debts from Credit Institutions (3) | 155 344.00 | 177 089.00 | | 155 344.00 |
DV Miscellaneous Loans and Financial Debts (4) | 100 001.00 | 57 191.00 | | 100 001.00 |
DX Trade payables and related accounts | 660.00 | 1 972.00 | | 660.00 |
DY Tax and social security liabilities | 8 890.00 | 13 747.00 | | 8 890.00 |
DZ Fixed asset liabilities and related accounts | 1 900.00 | 1 900.00 | | 1 900.00 |
EC TOTAL (IV) | 266 796.00 | 251 900.00 | | 266 796.00 |
EE Grand total (I to V) | 2 928 033.00 | 2 584 318.00 | | 2 928 033.00 |
EG Accrued income and payables due within one year | 133 777.00 | 96 666.00 | | 133 777.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 203 500.00 | | 203 500.00 | 203 500.00 |
FJ Net sales | 203 500.00 | | 203 500.00 | 203 500.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 203 500.00 | |
FW Other purchases and external expenses | | | 24 254.00 | |
FX Taxes, duties, and similar payments | | | 229.00 | |
FY Salaries and Wages | | | 196 764.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 173.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 222 421.00 | |
GG - OPERATING RESULT (I - II) | | | -18 921.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 235 927.00 | |
GL Other interest and similar income | | | 2 530.00 | |
GM Reversals of provisions and transfers of expenses | | | 200 000.00 | |
GP Total financial income (V) | | | 438 457.00 | |
GQ Financial allocations to depreciation and provisions | | | 10 000.00 | |
GR Interest and similar expenses | | | 5 184.00 | |
GU Total financial expenses (VI) | | | 15 184.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 423 273.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 404 352.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 701.00 | | | 701.00 |
HH Total exceptional expenses (VIII) | 701.00 | | | 701.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -701.00 | | | -701.00 |
HK Income tax | -15 168.00 | -7 987.00 | | -15 168.00 |
HL TOTAL REVENUE (I + III + V + VII) | 641 957.00 | 644 060.00 | | 641 957.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 223 138.00 | 215 903.00 | | 223 138.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 418 819.00 | 428 157.00 | | 418 819.00 |
| |
| 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 | 2 685 600.00 | | 76 102.00 | 2 685 600.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 749 934.00 | |
I4 DECREASES Grand Total | | 1 558.00 | 2 760 145.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 558.00 | 10 211.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 936.00 | | 2 832.00 | 8 936.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 676 664.00 | | 73 270.00 | 2 676 664.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 706.00 | 1 173.00 | 856.00 | 6 706.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 706.00 | 1 173.00 | 856.00 | 6 706.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 195 000.00 | | | 195 000.00 |
7B Total provisions for depreciation | 494 950.00 | 10 000.00 | 200 000.00 | 494 950.00 |
7C Grand total | 494 950.00 | 10 000.00 | 200 000.00 | 494 950.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 10 000.00 | 200 000.00 | |
| |
| 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 | 660.00 | 660.00 | | 660.00 |
8J Fixed Asset Liabilities and Related Accounts | 1 900.00 | 1 900.00 | | 1 900.00 |
UL Receivables related to investments | 621 334.00 | 621 334.00 | | 621 334.00 |
UX Other trade receivables | 45 000.00 | 45 000.00 | | 45 000.00 |
VB VAT | 365.00 | 365.00 | | 365.00 |
VC Group and associates | 22 083.00 | 22 083.00 | | 22 083.00 |
VG Loans with a maturity of up to one year at origin | 110.00 | 110.00 | | 110.00 |
VH Loans with a maturity of more than one year at origin | 155 234.00 | 22 215.00 | 82 330.00 | 155 234.00 |
VI Group and Associates | 100 001.00 | 100 001.00 | | 100 001.00 |
VK Loans repaid during the year | 21 732.00 | | | 21 732.00 |
VM Income taxes | 7 580.00 | 7 580.00 | | 7 580.00 |
VS Prepaid expenses | 417.00 | 417.00 | | 417.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 696 779.00 | 696 779.00 | | 696 779.00 |
VW VAT | 8 890.00 | 8 890.00 | | 8 890.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 266 796.00 | 133 777.00 | 82 330.00 | 266 796.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 883.00 | 6 015.00 | | 5 883.00 |
ST Other accounts | 18 371.00 | 17 585.00 | | 18 371.00 |
YW Business tax | 229.00 | 231.00 | | 229.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 229.00 | 231.00 | | 229.00 |
YY Amount of VAT collected | 40 700.00 | 44 700.00 | | 40 700.00 |
YZ Total deductible VAT on goods and services | 1 200.00 | 1 821.00 | | 1 200.00 |
ZE Dividends | | 90 000.00 | | |
ZJ Total of the item corresponding to line FW of table no. 2052 | 24 254.00 | 23 600.00 | | 24 254.00 |
