| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 5 907 291.00 | | 5 907 291.00 | 5 907 291.00 |
BJ TOTAL (I) | 8 743 331.00 | 64 264.00 | 8 679 066.00 | 8 743 331.00 |
CD Marketable securities | 404 754.00 | | 404 754.00 | 404 754.00 |
CF Cash and cash equivalents | 145 191.00 | | 145 191.00 | 145 191.00 |
CH Prepaid expenses | 1 053.00 | | 1 053.00 | 1 053.00 |
CJ TOTAL (II) | 550 998.00 | | 550 998.00 | 550 998.00 |
CO Grand total (0 to V) | 9 294 329.00 | 64 264.00 | 9 230 065.00 | 9 294 329.00 |
CU Other investments | 2 836 039.00 | 64 264.00 | 2 771 775.00 | 2 836 039.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 663 155.00 | | | 7 663 155.00 |
DD Legal reserve (1) | 764 209.00 | | | 764 209.00 |
DG Other reserves | 2 220.00 | | | 2 220.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 553 189.00 | | | 553 189.00 |
DK Regulated provisions | 7 927.00 | | | 7 927.00 |
DL TOTAL (I) | 8 990 702.00 | | | 8 990 702.00 |
DP Provisions for Risks | 221 166.00 | | | 221 166.00 |
DR TOTAL (IV) | 221 166.00 | | | 221 166.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 200.00 | | | 6 200.00 |
DX Trade payables and related accounts | 4 212.00 | | | 4 212.00 |
DY Tax and social security liabilities | 5 678.00 | | | 5 678.00 |
DZ Fixed asset liabilities and related accounts | 1 255.00 | | | 1 255.00 |
EA Other liabilities | 851.00 | | | 851.00 |
EC TOTAL (IV) | 18 196.00 | | | 18 196.00 |
EE Grand total (I to V) | 9 230 065.00 | | | 9 230 065.00 |
EG Accrued income and payables due within one year | 18 196.00 | | | 18 196.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 62.00 | |
FR Total operating income (I) | | | 62.00 | |
FW Other purchases and external expenses | | | 15 646.00 | |
GF Total Operating Expenses (II) | | | 15 646.00 | |
GG - OPERATING RESULT (I - II) | | | -15 584.00 | |
GH Attributed profit or transferred loss (III) | | | 922 162.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 93 761.00 | |
GL Other interest and similar income | | | 34 770.00 | |
GM Reversals of provisions and transfers of expenses | | | 128 553.00 | |
GP Total financial income (V) | | | 257 086.00 | |
GQ Financial allocations to depreciation and provisions | | | 207 139.00 | |
GR Interest and similar expenses | | | 789.00 | |
GU Total financial expenses (VI) | | | 207 929.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 49 156.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 955 735.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 62.00 | | | 62.00 |
HF Exceptional expenses on capital transactions | 75 439.00 | | | 75 439.00 |
HH Total exceptional expenses (VIII) | 75 439.00 | | | 75 439.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -75 438.00 | | | -75 438.00 |
HK Income tax | 327 107.00 | | | 327 107.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 179 311.00 | | | 1 179 311.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 626 122.00 | | | 626 122.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 553 189.00 | | | 553 189.00 |
| |
| 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 | 8 769 303.00 | | 1 017 523.00 | 8 769 303.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 043 495.00 | 8 743 331.00 | |
I4 DECREASES Grand Total | | 1 043 495.00 | 8 743 331.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 769 303.00 | | 1 017 523.00 | 8 769 303.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 7 927.00 | | | 7 927.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 99 063.00 | 176 480.00 | 54 376.00 | 99 063.00 |
7B Total provisions for depreciation | 107 783.00 | 30 660.00 | 74 178.00 | 107 783.00 |
7C Grand total | 214 772.00 | 207 140.00 | 128 554.00 | 214 772.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 207 140.00 | 128 554.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 6 200.00 | 6 200.00 | | 6 200.00 |
8B Suppliers and Related Accounts | 4 212.00 | 4 212.00 | | 4 212.00 |
8E Income Taxes | 5 675.00 | 5 675.00 | | 5 675.00 |
8J Fixed Asset Liabilities and Related Accounts | 1 255.00 | 1 255.00 | | 1 255.00 |
UL Receivables related to investments | 5 907 291.00 | 5 907 291.00 | | 5 907 291.00 |
VI Group and Associates | 851.00 | 851.00 | | 851.00 |
VJ Loans taken out during the year | 6 200.00 | | | 6 200.00 |
VK Loans repaid during the year | 15.00 | | | 15.00 |
VQ Other Taxes, Duties, and Similar Debts | 3.00 | 3.00 | | 3.00 |
VS Prepaid expenses | 1 053.00 | 1 053.00 | | 1 053.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 908 344.00 | 5 908 344.00 | | 5 908 344.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 196.00 | 18 196.00 | | 18 196.00 |
