| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 158.00 | 3 158.00 | | 3 158.00 |
AV Fixed assets in progress | | | | |
BH Other financial assets | 279 871.00 | | 279 871.00 | 279 871.00 |
BJ TOTAL (I) | 1 457 494.00 | 3 158.00 | 1 454 336.00 | 1 457 494.00 |
BX Customers and related accounts | 22 367.00 | | 22 367.00 | 22 367.00 |
BZ Other receivables | 73 053.00 | | 73 053.00 | 73 053.00 |
CD Marketable securities | 50 008.00 | | 50 008.00 | 50 008.00 |
CF Cash and cash equivalents | 25 046.00 | | 25 046.00 | 25 046.00 |
CJ TOTAL (II) | 170 474.00 | | 170 474.00 | 170 474.00 |
CO Grand total (0 to V) | 1 627 968.00 | 3 158.00 | 1 624 810.00 | 1 627 968.00 |
CU Other investments | 1 174 465.00 | | 1 174 465.00 | 1 174 465.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 669 050.00 | 694 410.00 | | 669 050.00 |
DD Legal reserve (1) | 64 550.00 | 54 550.00 | | 64 550.00 |
DG Other reserves | 421 552.00 | 342 155.00 | | 421 552.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 117 306.00 | 197 386.00 | | 117 306.00 |
DL TOTAL (I) | 1 272 458.00 | 1 288 501.00 | | 1 272 458.00 |
DU Loans and Debts from Credit Institutions (3) | 195 895.00 | 84 547.00 | | 195 895.00 |
DV Miscellaneous Loans and Financial Debts (4) | 150 165.00 | 128 244.00 | | 150 165.00 |
DX Trade payables and related accounts | 3 960.00 | 5 806.00 | | 3 960.00 |
DY Tax and social security liabilities | 2 328.00 | 2 827.00 | | 2 328.00 |
EA Other liabilities | 4.00 | 4.00 | | 4.00 |
EC TOTAL (IV) | 352 352.00 | 221 425.00 | | 352 352.00 |
EE Grand total (I to V) | 1 624 810.00 | 1 509 925.00 | | 1 624 810.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 56 907.00 | |
FR Total operating income (I) | | | 56 907.00 | |
FW Other purchases and external expenses | | | 27 782.00 | |
FX Taxes, duties, and similar payments | | | 424.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 28 210.00 | |
GG - OPERATING RESULT (I - II) | | | 28 697.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 425.00 | |
GL Other interest and similar income | | | 884.00 | |
GP Total financial income (V) | | | 101 309.00 | |
GR Interest and similar expenses | | | 6 379.00 | |
GU Total financial expenses (VI) | | | 6 379.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 94 930.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 123 627.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 6 321.00 | 10 491.00 | | 6 321.00 |
HL TOTAL REVENUE (I + III + V + VII) | 158 216.00 | 223 477.00 | | 158 216.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 40 910.00 | 26 091.00 | | 40 910.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 117 306.00 | 197 386.00 | | 117 306.00 |
| |
| 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 | 1 430 856.00 | | 27 514.00 | 1 430 856.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 454 336.00 | |
I4 DECREASES Grand Total | 875.00 | | 1 457 494.00 | 875.00 |
IY DECREASES Total Tangible Fixed Assets | 875.00 | | 3 158.00 | 875.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 033.00 | | | 4 033.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 426 822.00 | | 27 514.00 | 1 426 822.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 158.00 | | | 3 158.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 158.00 | | | 3 158.00 |
| |
| 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 | 3 960.00 | 3 960.00 | | 3 960.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4.00 | 4.00 | | 4.00 |
UT Other financial assets | 279 871.00 | | 279 871.00 | 279 871.00 |
UX Other trade receivables | 22 367.00 | 22 367.00 | | 22 367.00 |
VB VAT | 932.00 | 932.00 | | 932.00 |
VC Group and associates | 67 925.00 | 67 925.00 | | 67 925.00 |
VH Loans with a maturity of more than one year at origin | 195 895.00 | 67 546.00 | 128 348.00 | 195 895.00 |
VI Group and Associates | 150 165.00 | 150 165.00 | | 150 165.00 |
VJ Loans taken out during the year | 200 000.00 | | | 200 000.00 |
VK Loans repaid during the year | 88 288.00 | | | 88 288.00 |
VM Income taxes | 4 171.00 | 4 171.00 | | 4 171.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 25.00 | 25.00 | | 25.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 375 291.00 | 95 420.00 | 279 871.00 | 375 291.00 |
VW VAT | 2 328.00 | 2 328.00 | | 2 328.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 352 352.00 | 224 003.00 | 128 348.00 | 352 352.00 |
