| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 126 524.00 | | 126 524.00 | 126 524.00 |
BD Other fixed assets | 89.00 | | 89.00 | 89.00 |
BJ TOTAL (I) | 509 804.00 | | 509 804.00 | 509 804.00 |
BZ Other receivables | | | | |
CD Marketable securities | 100 000.00 | | 100 000.00 | 100 000.00 |
CF Cash and cash equivalents | 113 468.00 | | 113 468.00 | 113 468.00 |
CJ TOTAL (II) | 213 468.00 | | 213 468.00 | 213 468.00 |
CO Grand total (0 to V) | 723 272.00 | | 723 272.00 | 723 272.00 |
CU Other investments | 383 192.00 | | 383 192.00 | 383 192.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 70 000.00 | 70 000.00 | | 70 000.00 |
DD Legal reserve (1) | 7 000.00 | 7 000.00 | | 7 000.00 |
DG Other reserves | 566 330.00 | 517 678.00 | | 566 330.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 382.00 | 48 653.00 | | 32 382.00 |
DK Regulated provisions | 19 422.00 | 28 988.00 | | 19 422.00 |
DL TOTAL (I) | 695 134.00 | 672 318.00 | | 695 134.00 |
DV Miscellaneous Loans and Financial Debts (4) | 26 794.00 | 33 185.00 | | 26 794.00 |
DX Trade payables and related accounts | 1 344.00 | 1 344.00 | | 1 344.00 |
DY Tax and social security liabilities | | 134.00 | | |
EC TOTAL (IV) | 28 138.00 | 34 663.00 | | 28 138.00 |
EE Grand total (I to V) | 723 272.00 | 706 981.00 | | 723 272.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 086.00 | |
FX Taxes, duties, and similar payments | | | 12.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 2 099.00 | |
GG - OPERATING RESULT (I - II) | | | -2 099.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 9 709.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 9 710.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 9 710.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 612.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 200 000.00 | | | 200 000.00 |
HC Reversals of provisions and transfers of expenses | 9 566.00 | | | 9 566.00 |
HD Total exceptional income (VII) | 209 566.00 | | | 209 566.00 |
HF Exceptional expenses on capital transactions | 184 796.00 | | | 184 796.00 |
HH Total exceptional expenses (VIII) | 184 796.00 | | | 184 796.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 24 770.00 | | | 24 770.00 |
HK Income tax | | -675.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 219 276.00 | 52 123.00 | | 219 276.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 186 895.00 | 3 470.00 | | 186 895.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 382.00 | 48 653.00 | | 32 382.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 28 988.00 | | 9 566.00 | 28 988.00 |
7C Grand total | 28 988.00 | | 9 566.00 | 28 988.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 26 794.00 | 26 794.00 | | 26 794.00 |
8B Suppliers and Related Accounts | 1 344.00 | 1 344.00 | | 1 344.00 |
UT Other financial assets | 126 524.00 | | 126 524.00 | 126 524.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 126 524.00 | | 126 524.00 | 126 524.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 138.00 | 28 138.00 | | 28 138.00 |
