| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 67 957.00 | | 67 957.00 | 67 957.00 |
BD Other fixed assets | 1 634 994.00 | 64 605.00 | 1 570 389.00 | 1 634 994.00 |
BJ TOTAL (I) | 4 050 526.00 | 73 020.00 | 3 977 506.00 | 4 050 526.00 |
CD Marketable securities | 1 329 879.00 | | 1 329 879.00 | 1 329 879.00 |
CF Cash and cash equivalents | 1 292 519.00 | | 1 292 519.00 | 1 292 519.00 |
CJ TOTAL (II) | 2 622 399.00 | | 2 622 399.00 | 2 622 399.00 |
CO Grand total (0 to V) | 6 672 925.00 | 73 020.00 | 6 599 905.00 | 6 672 925.00 |
CP Shares due in less than one year | 4 365.00 | | | 4 365.00 |
CU Other investments | 2 347 574.00 | 8 414.00 | 2 339 159.00 | 2 347 574.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 500 000.00 | | 500 000.00 |
DH Retained earnings | -17 331.00 | -13 295.00 | | -17 331.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -49 381.00 | -4 036.00 | | -49 381.00 |
DL TOTAL (I) | 433 286.00 | 482 668.00 | | 433 286.00 |
DU Loans and Debts from Credit Institutions (3) | 11.00 | 11.00 | | 11.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 000 000.00 | 3 550 000.00 | | 6 000 000.00 |
DX Trade payables and related accounts | 3 733.00 | 5 848.00 | | 3 733.00 |
DY Tax and social security liabilities | 12 873.00 | 3 520.00 | | 12 873.00 |
DZ Fixed asset liabilities and related accounts | 150 000.00 | 150 000.00 | | 150 000.00 |
EC TOTAL (IV) | 6 166 618.00 | 3 709 380.00 | | 6 166 618.00 |
EE Grand total (I to V) | 6 599 905.00 | 4 192 048.00 | | 6 599 905.00 |
EG Accrued income and payables due within one year | 16 619.00 | 9 380.00 | | 16 619.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 13 516.00 | |
FX Taxes, duties, and similar payments | | | 319.00 | |
GF Total Operating Expenses (II) | | | 13 835.00 | |
GG - OPERATING RESULT (I - II) | | | -13 835.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 657.00 | |
GK Income from other securities and fixed asset receivables | | | 2 706.00 | |
GL Other interest and similar income | | | 35 600.00 | |
GM Reversals of provisions and transfers of expenses | | | 4 240.00 | |
GP Total financial income (V) | | | 44 205.00 | |
GQ Financial allocations to depreciation and provisions | | | 63 676.00 | |
GU Total financial expenses (VI) | | | 63 676.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -19 471.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -33 306.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 16 075.00 | 3 202.00 | | 16 075.00 |
HL TOTAL REVENUE (I + III + V + VII) | 44 205.00 | 21 582.00 | | 44 205.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 93 587.00 | 25 617.00 | | 93 587.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -49 381.00 | -4 035.00 | | -49 381.00 |
| |
| 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 | 2 296 469.00 | | 1 857 017.00 | 2 296 469.00 |
I3 DECREASES Total Financial Fixed Assets | 102 959.00 | | 4 050 527.00 | 102 959.00 |
I4 DECREASES Grand Total | 102 959.00 | | 4 050 527.00 | 102 959.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 296 469.00 | | 1 857 017.00 | 2 296 469.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 1 259.00 | 63 346.00 | | 1 259.00 |
7B Total provisions for depreciation | 13 584.00 | 63 676.00 | 4 240.00 | 13 584.00 |
7C Grand total | 13 584.00 | 63 676.00 | 4 240.00 | 13 584.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 63 676.00 | 4 240.00 | |
| |
| 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 | 3 734.00 | 3 734.00 | | 3 734.00 |
8E Income Taxes | 12 873.00 | 12 873.00 | | 12 873.00 |
8J Fixed Asset Liabilities and Related Accounts | 150 000.00 | | 150 000.00 | 150 000.00 |
UL Receivables related to investments | 67 958.00 | 1 658.00 | 66 300.00 | 67 958.00 |
VG Loans with a maturity of up to one year at origin | 12.00 | 12.00 | | 12.00 |
VI Group and Associates | 6 000 000.00 | | 6 000 000.00 | 6 000 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 67 958.00 | 1 658.00 | 66 300.00 | 67 958.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 166 619.00 | 16 619.00 | 6 150 000.00 | 6 166 619.00 |
