| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 799.00 | 1 799.00 | | 1 799.00 |
BD Other fixed assets | 50 000.00 | | 50 000.00 | 50 000.00 |
BH Other financial assets | 1 958.00 | | 1 958.00 | 1 958.00 |
BJ TOTAL (I) | 2 651 953.00 | 1 799.00 | 2 650 154.00 | 2 651 953.00 |
CF Cash and cash equivalents | 1 409 067.00 | | 1 409 067.00 | 1 409 067.00 |
CJ TOTAL (II) | 1 409 067.00 | | 1 409 067.00 | 1 409 067.00 |
CO Grand total (0 to V) | 4 061 020.00 | 1 799.00 | 4 059 221.00 | 4 061 020.00 |
CP Shares due in less than one year | 1 958.00 | | | 1 958.00 |
CU Other investments | 2 598 196.00 | | 2 598 196.00 | 2 598 196.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 040 000.00 | 2 040 000.00 | | 2 040 000.00 |
DD Legal reserve (1) | 67 556.00 | 30 016.00 | | 67 556.00 |
DG Other reserves | 1 130 497.00 | 560 132.00 | | 1 130 497.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 794 366.00 | 750 763.00 | | 794 366.00 |
DK Regulated provisions | 22 536.00 | 22 275.00 | | 22 536.00 |
DL TOTAL (I) | 4 054 955.00 | 3 403 186.00 | | 4 054 955.00 |
DV Miscellaneous Loans and Financial Debts (4) | 619.00 | 619.00 | | 619.00 |
DX Trade payables and related accounts | 2 225.00 | 2 180.00 | | 2 225.00 |
DY Tax and social security liabilities | 1 422.00 | 2 838.00 | | 1 422.00 |
EC TOTAL (IV) | 4 266.00 | 5 637.00 | | 4 266.00 |
EE Grand total (I to V) | 4 059 221.00 | 3 408 823.00 | | 4 059 221.00 |
EI Including equity loans | 619.00 | | | 619.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 584.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 8 584.00 | |
GG - OPERATING RESULT (I - II) | | | -8 584.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 806 267.00 | |
GK Income from other securities and fixed asset receivables | | | 1 958.00 | |
GP Total financial income (V) | | | 808 225.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 808 225.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 799 641.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 83.00 | | |
HG Exceptional depreciation and provisions | 261.00 | 287.00 | | 261.00 |
HH Total exceptional expenses (VIII) | 261.00 | 370.00 | | 261.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -261.00 | -370.00 | | -261.00 |
HK Income tax | 5 014.00 | 3 593.00 | | 5 014.00 |
HL TOTAL REVENUE (I + III + V + VII) | 808 225.00 | 768 933.00 | | 808 225.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 859.00 | 18 170.00 | | 13 859.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 794 366.00 | 750 763.00 | | 794 366.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
LQ ACQUISITIONS Total Financial Fixed Assets | 51 958.00 | | 2 650 154.00 | 51 958.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 799.00 | | | 1 799.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 799.00 | | | 1 799.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 22 275.00 | 261.00 | | 22 275.00 |
7C Grand total | 22 275.00 | 261.00 | | 22 275.00 |
UJ - Exceptional | | 261.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UT Other financial assets | 1 958.00 | 1 958.00 | | 1 958.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 958.00 | 1 958.00 | | 1 958.00 |
