| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 580.00 | 580.00 | | 580.00 |
AT Other tangible assets | 23 788.00 | 23 788.00 | | 23 788.00 |
BB Receivables related to investments | 9 478 160.00 | | 9 478 160.00 | 9 478 160.00 |
BD Other fixed assets | 427.00 | | 427.00 | 427.00 |
BJ TOTAL (I) | 9 510 455.00 | 24 368.00 | 9 486 087.00 | 9 510 455.00 |
BZ Other receivables | | | | |
CD Marketable securities | 2 200 000.00 | | 2 200 000.00 | 2 200 000.00 |
CF Cash and cash equivalents | 1 358 872.00 | | 1 358 872.00 | 1 358 872.00 |
CH Prepaid expenses | 3 093.00 | | 3 093.00 | 3 093.00 |
CJ TOTAL (II) | 3 561 965.00 | | 3 561 965.00 | 3 561 965.00 |
CO Grand total (0 to V) | 13 072 421.00 | 24 368.00 | 13 048 052.00 | 13 072 421.00 |
CP Shares due in less than one year | 9 478 160.00 | | | 9 478 160.00 |
CU Other investments | 7 500.00 | | 7 500.00 | 7 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 220 300.00 | 5 220 300.00 | | 5 220 300.00 |
DB Share, merger, contribution premiums, etc. | 5 665 713.00 | 5 665 713.00 | | 5 665 713.00 |
DD Legal reserve (1) | 3 907.00 | 3 907.00 | | 3 907.00 |
DG Other reserves | 948 151.00 | 955 062.00 | | 948 151.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 165.00 | -6 911.00 | | 23 165.00 |
DL TOTAL (I) | 11 861 237.00 | 11 838 071.00 | | 11 861 237.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 181 547.00 | 1 305 861.00 | | 1 181 547.00 |
DX Trade payables and related accounts | 2 400.00 | 2 400.00 | | 2 400.00 |
DY Tax and social security liabilities | 2 869.00 | | | 2 869.00 |
EC TOTAL (IV) | 1 186 816.00 | 1 308 261.00 | | 1 186 816.00 |
EE Grand total (I to V) | 13 048 052.00 | 13 146 332.00 | | 13 048 052.00 |
EG Accrued income and payables due within one year | 1 186 816.00 | 1 308 261.00 | | 1 186 816.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 590.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 7 590.00 | |
GG - OPERATING RESULT (I - II) | | | -7 590.00 | |
GL Other interest and similar income | | | 49 607.00 | |
GP Total financial income (V) | | | 49 607.00 | |
GR Interest and similar expenses | | | 15 982.00 | |
GU Total financial expenses (VI) | | | 15 982.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 33 625.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 26 034.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 35 666.00 | 10 000.00 | | 35 666.00 |
HD Total exceptional income (VII) | 35 000.00 | 10 000.00 | | 35 000.00 |
HF Exceptional expenses on capital transactions | 35 000.00 | 10 000.00 | | 35 000.00 |
HH Total exceptional expenses (VIII) | 35 000.00 | 10 000.00 | | 35 000.00 |
HK Income tax | 2 869.00 | | | 2 869.00 |
HL TOTAL REVENUE (I + III + V + VII) | 84 607.00 | 30 365.00 | | 84 607.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 61 441.00 | 37 276.00 | | 61 441.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 23 165.00 | -6 911.00 | | 23 165.00 |
| |
| 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 | 9 548 319.00 | | | 9 548 319.00 |
I3 DECREASES Total Financial Fixed Assets | | 35 000.00 | 9 486 087.00 | |
I4 DECREASES Grand Total | | 37 864.00 | 9 510 455.00 | |
IO DECREASES Total including other intangible assets | | | 580.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 864.00 | 23 788.00 | |
KD ACQUISITIONS Total including other intangible assets | 580.00 | | | 580.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 26 652.00 | | | 26 652.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 521 087.00 | | | 9 521 087.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 27 232.00 | | 2 864.00 | 27 232.00 |
PE DEPRECIATION Total including other intangible assets | 580.00 | | | 580.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 26 652.00 | | 2 864.00 | 26 652.00 |
| |
| 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 | 2 400.00 | 2 400.00 | | 2 400.00 |
8E Income Taxes | 2 869.00 | 2 869.00 | | 2 869.00 |
UL Receivables related to investments | 9 478 160.00 | 9 478 160.00 | | 9 478 160.00 |
VI Group and Associates | 1 181 547.00 | 1 181 547.00 | | 1 181 547.00 |
VS Prepaid expenses | 3 093.00 | 3 093.00 | | 3 093.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 481 253.00 | 9 481 253.00 | | 9 481 253.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 186 816.00 | 1 186 816.00 | | 1 186 816.00 |
