| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 418 435.00 | | 1 418 435.00 | 1 418 435.00 |
BH Other financial assets | 1 067 998.00 | | 1 067 998.00 | 1 067 998.00 |
BJ TOTAL (I) | 7 901 542.00 | 90 000.00 | 7 811 542.00 | 7 901 542.00 |
BZ Other receivables | 220 343.00 | | 220 343.00 | 220 343.00 |
CD Marketable securities | 600 000.00 | | 600 000.00 | 600 000.00 |
CF Cash and cash equivalents | 612 996.00 | | 612 996.00 | 612 996.00 |
CJ TOTAL (II) | 1 433 339.00 | | 1 433 339.00 | 1 433 339.00 |
CO Grand total (0 to V) | 9 334 881.00 | 90 000.00 | 9 244 881.00 | 9 334 881.00 |
CP Shares due in less than one year | 2 486 433.00 | | | 2 486 433.00 |
CU Other investments | 5 415 109.00 | 90 000.00 | 5 325 109.00 | 5 415 109.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | 20 000.00 | | 20 000.00 |
DG Other reserves | 6 167 097.00 | 5 702 443.00 | | 6 167 097.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 413 729.00 | 589 654.00 | | 413 729.00 |
DL TOTAL (I) | 6 800 826.00 | 6 512 097.00 | | 6 800 826.00 |
DU Loans and Debts from Credit Institutions (3) | 154.00 | 184.00 | | 154.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 424 179.00 | 2 315 779.00 | | 2 424 179.00 |
EA Other liabilities | 19 722.00 | 14 322.00 | | 19 722.00 |
EC TOTAL (IV) | 2 444 055.00 | 2 330 285.00 | | 2 444 055.00 |
EE Grand total (I to V) | 9 244 881.00 | 8 842 382.00 | | 9 244 881.00 |
EG Accrued income and payables due within one year | 1 444 055.00 | 1 330 285.00 | | 1 444 055.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 15 223.00 | |
FX Taxes, duties, and similar payments | | | 169.00 | |
GF Total Operating Expenses (II) | | | 15 392.00 | |
GG - OPERATING RESULT (I - II) | | | -15 392.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 360 000.00 | |
GL Other interest and similar income | | | 15 996.00 | |
GM Reversals of provisions and transfers of expenses | | | 32 000.00 | |
GP Total financial income (V) | | | 407 996.00 | |
GR Interest and similar expenses | | | 29 765.00 | |
GU Total financial expenses (VI) | | | 29 765.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 378 231.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 362 839.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 77 600.00 | 4 200.00 | | 77 600.00 |
HD Total exceptional income (VII) | 77 600.00 | 4 200.00 | | 77 600.00 |
HE Exceptional expenses on management operations | 1.00 | | | 1.00 |
HH Total exceptional expenses (VIII) | 1.00 | | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 77 599.00 | 4 200.00 | | 77 599.00 |
HK Income tax | 26 709.00 | -17 553.00 | | 26 709.00 |
HL TOTAL REVENUE (I + III + V + VII) | 485 596.00 | 632 390.00 | | 485 596.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 71 867.00 | 42 735.00 | | 71 867.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 413 729.00 | 589 654.00 | | 413 729.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 393 742.00 | | 603 927.00 | 7 393 742.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 122 000.00 | | 32 000.00 | 122 000.00 |
7C Grand total | 122 000.00 | | 32 000.00 | 122 000.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | | 32 000.00 | |
| |
| 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 | 2 359 221.00 | 1 359 221.00 | 1 000 000.00 | 2 359 221.00 |
8K Other liabilities (including liabilities related to repo transactions) | 19 722.00 | 19 722.00 | | 19 722.00 |
UL Receivables related to investments | 1 418 435.00 | 1 418 435.00 | | 1 418 435.00 |
UT Other financial assets | 1 067 998.00 | 1 067 998.00 | | 1 067 998.00 |
VC Group and associates | 184 415.00 | 184 415.00 | | 184 415.00 |
VG Loans with a maturity of up to one year at origin | 154.00 | 154.00 | | 154.00 |
VI Group and Associates | 64 958.00 | 64 958.00 | | 64 958.00 |
VM Income taxes | 20 907.00 | 20 907.00 | | 20 907.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 15 021.00 | 15 021.00 | | 15 021.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 706 776.00 | 2 706 776.00 | | 2 706 776.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 444 055.00 | 1 444 055.00 | 1 000 000.00 | 2 444 055.00 |
