| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 449 140.00 | | 449 140.00 | 449 140.00 |
BJ TOTAL (I) | 847 048.00 | | 847 048.00 | 847 048.00 |
BZ Other receivables | 5 976.00 | | 5 976.00 | 5 976.00 |
CF Cash and cash equivalents | 552 554.00 | | 552 554.00 | 552 554.00 |
CH Prepaid expenses | 151.00 | | 151.00 | 151.00 |
CJ TOTAL (II) | 558 681.00 | | 558 681.00 | 558 681.00 |
CO Grand total (0 to V) | 1 405 729.00 | | 1 405 729.00 | 1 405 729.00 |
CP Shares due in less than one year | 449 140.00 | | | 449 140.00 |
CU Other investments | 397 908.00 | | 397 908.00 | 397 908.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 305 736.00 | 248 744.00 | | 305 736.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 949 684.00 | 176 992.00 | | 949 684.00 |
DK Regulated provisions | 17 908.00 | 17 908.00 | | 17 908.00 |
DL TOTAL (I) | 1 295 327.00 | 465 643.00 | | 1 295 327.00 |
DV Miscellaneous Loans and Financial Debts (4) | 108 168.00 | 175 560.00 | | 108 168.00 |
DX Trade payables and related accounts | 2 154.00 | 6 977.00 | | 2 154.00 |
DY Tax and social security liabilities | 80.00 | 80.00 | | 80.00 |
EC TOTAL (IV) | 110 402.00 | 182 617.00 | | 110 402.00 |
EE Grand total (I to V) | 1 405 729.00 | 648 260.00 | | 1 405 729.00 |
EG Accrued income and payables due within one year | 110 402.00 | 182 617.00 | | 110 402.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 999.00 | |
FX Taxes, duties, and similar payments | | | 157.00 | |
GF Total Operating Expenses (II) | | | 3 156.00 | |
GG - OPERATING RESULT (I - II) | | | -3 156.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 956 596.00 | |
GL Other interest and similar income | | | 707.00 | |
GP Total financial income (V) | | | 957 303.00 | |
GR Interest and similar expenses | | | 891.00 | |
GU Total financial expenses (VI) | | | 891.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 956 412.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 953 256.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 572.00 | -851.00 | | 3 572.00 |
HL TOTAL REVENUE (I + III + V + VII) | 957 303.00 | 181 949.00 | | 957 303.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 619.00 | 4 956.00 | | 7 619.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 949 684.00 | 176 992.00 | | 949 684.00 |
| |
| 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 | 590 087.00 | | 1 061 460.00 | 590 087.00 |
I3 DECREASES Total Financial Fixed Assets | | 804 499.00 | 847 048.00 | |
I4 DECREASES Grand Total | | 804 499.00 | 847 048.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 590 087.00 | | 1 061 460.00 | 590 087.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 17 908.00 | | | 17 908.00 |
7C Grand total | 17 908.00 | | | 17 908.00 |
| |
| 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 | 2 154.00 | 2 154.00 | | 2 154.00 |
UL Receivables related to investments | 449 140.00 | 449 140.00 | | 449 140.00 |
VI Group and Associates | 108 168.00 | 108 168.00 | | 108 168.00 |
VM Income taxes | 5 976.00 | 5 976.00 | | 5 976.00 |
VQ Other Taxes, Duties, and Similar Debts | 80.00 | 80.00 | | 80.00 |
VS Prepaid expenses | 151.00 | 151.00 | | 151.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 455 267.00 | 455 267.00 | | 455 267.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 110 402.00 | 110 402.00 | | 110 402.00 |
