| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 231 750.00 | | 231 750.00 | 231 750.00 |
BJ TOTAL (I) | 1 006 977.00 | | 1 006 977.00 | 1 006 977.00 |
CD Marketable securities | 24 875.00 | 311.00 | 24 564.00 | 24 875.00 |
CF Cash and cash equivalents | 90 046.00 | | 90 046.00 | 90 046.00 |
CJ TOTAL (II) | 114 921.00 | 311.00 | 114 610.00 | 114 921.00 |
CO Grand total (0 to V) | 1 121 898.00 | 311.00 | 1 121 587.00 | 1 121 898.00 |
CP Shares due in less than one year | 231 750.00 | | | 231 750.00 |
CU Other investments | 775 227.00 | | 775 227.00 | 775 227.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 591 500.00 | 591 500.00 | | 591 500.00 |
DD Legal reserve (1) | 15 880.00 | 12 895.00 | | 15 880.00 |
DG Other reserves | 288 676.00 | 244 963.00 | | 288 676.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 60 449.00 | 59 698.00 | | 60 449.00 |
DK Regulated provisions | 2 222.00 | 1 690.00 | | 2 222.00 |
DL TOTAL (I) | 958 727.00 | 910 746.00 | | 958 727.00 |
DU Loans and Debts from Credit Institutions (3) | 11 779.00 | 19 142.00 | | 11 779.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 900.00 | | | 3 900.00 |
DX Trade payables and related accounts | 3 681.00 | 2 679.00 | | 3 681.00 |
DY Tax and social security liabilities | | 1 868.00 | | |
DZ Fixed asset liabilities and related accounts | 143 500.00 | 143 500.00 | | 143 500.00 |
EC TOTAL (IV) | 162 860.00 | 167 190.00 | | 162 860.00 |
EE Grand total (I to V) | 1 121 587.00 | 1 077 935.00 | | 1 121 587.00 |
EI Including equity loans | 3 900.00 | | | 3 900.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 182.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 3 182.00 | |
GG - OPERATING RESULT (I - II) | | | -3 182.00 | |
GH Attributed profit or transferred loss (III) | | | | |
GJ Financial income from other securities and fixed asset receivables | | | 60 000.00 | |
GK Income from other securities and fixed asset receivables | | | 3 007.00 | |
GM Reversals of provisions and transfers of expenses | | | 1 282.00 | |
GP Total financial income (V) | | | 64 289.00 | |
GR Interest and similar expenses | | | 126.00 | |
GU Total financial expenses (VI) | | | 126.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 64 163.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 60 981.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 532.00 | 537.00 | | 532.00 |
HH Total exceptional expenses (VIII) | 532.00 | 537.00 | | 532.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -532.00 | -537.00 | | -532.00 |
HK Income tax | | 1 868.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 64 289.00 | 65 874.00 | | 64 289.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 841.00 | 6 176.00 | | 3 841.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 60 449.00 | 59 698.00 | | 60 449.00 |
| |
| 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 | 961 860.00 | | 45 117.00 | 961 860.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 006 977.00 | |
I4 DECREASES Grand Total | | | 1 006 977.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 961 860.00 | | 45 117.00 | 961 860.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 690.00 | 532.00 | | 1 690.00 |
6X Other provisions for depreciation | 1 593.00 | | 1 282.00 | 1 593.00 |
7B Total provisions for depreciation | 1 593.00 | | 1 282.00 | 1 593.00 |
7C Grand total | 3 283.00 | 532.00 | 1 282.00 | 3 283.00 |
UG - Financial | | | 1 282.00 | |
UJ - Exceptional | | 532.00 | | |
| |
| 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 | 3 681.00 | 3 681.00 | | 3 681.00 |
8J Fixed Asset Liabilities and Related Accounts | 143 500.00 | 143 500.00 | | 143 500.00 |
UL Receivables related to investments | 231 750.00 | 231 750.00 | | 231 750.00 |
VH Loans with a maturity of more than one year at origin | 11 779.00 | 7 422.00 | 4 357.00 | 11 779.00 |
VI Group and Associates | 3 900.00 | 3 900.00 | | 3 900.00 |
VK Loans repaid during the year | 7 363.00 | | | 7 363.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 231 750.00 | 231 750.00 | | 231 750.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 162 860.00 | 158 503.00 | 4 357.00 | 162 860.00 |
