| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 550.00 | 1 611.00 | 939.00 | 2 550.00 |
BB Receivables related to investments | 132 730.00 | | 132 730.00 | 132 730.00 |
BJ TOTAL (I) | 996 194.00 | 1 611.00 | 994 583.00 | 996 194.00 |
BZ Other receivables | 52 416.00 | | 52 416.00 | 52 416.00 |
CF Cash and cash equivalents | 8 440.00 | | 8 440.00 | 8 440.00 |
CH Prepaid expenses | 676.00 | | 676.00 | 676.00 |
CJ TOTAL (II) | 61 532.00 | | 61 532.00 | 61 532.00 |
CO Grand total (0 to V) | 1 057 726.00 | 1 611.00 | 1 056 115.00 | 1 057 726.00 |
CP Shares due in less than one year | 132 730.00 | | | 132 730.00 |
CU Other investments | 860 914.00 | | 860 914.00 | 860 914.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 240 000.00 | 240 000.00 | | 240 000.00 |
DD Legal reserve (1) | 6 051.00 | 894.00 | | 6 051.00 |
DG Other reserves | 114 937.00 | 16 968.00 | | 114 937.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 117 928.00 | 103 126.00 | | 117 928.00 |
DK Regulated provisions | 8 916.00 | 5 944.00 | | 8 916.00 |
DL TOTAL (I) | 487 832.00 | 366 932.00 | | 487 832.00 |
DU Loans and Debts from Credit Institutions (3) | 473 001.00 | 537 529.00 | | 473 001.00 |
DV Miscellaneous Loans and Financial Debts (4) | 89 792.00 | 60 612.00 | | 89 792.00 |
DX Trade payables and related accounts | 5 490.00 | 4 390.00 | | 5 490.00 |
EC TOTAL (IV) | 568 283.00 | 602 531.00 | | 568 283.00 |
EE Grand total (I to V) | 1 056 115.00 | 969 463.00 | | 1 056 115.00 |
EG Accrued income and payables due within one year | 161 440.00 | 130 564.00 | | 161 440.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 8 695.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 510.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 9 205.00 | |
GG - OPERATING RESULT (I - II) | | | -9 205.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 130 570.00 | |
GL Other interest and similar income | | | 976.00 | |
GP Total financial income (V) | | | 131 546.00 | |
GR Interest and similar expenses | | | 5 826.00 | |
GU Total financial expenses (VI) | | | 5 826.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 125 720.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 116 514.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 22.00 | | | 22.00 |
HG Exceptional depreciation and provisions | 2 972.00 | 2 972.00 | | 2 972.00 |
HH Total exceptional expenses (VIII) | 2 994.00 | 2 972.00 | | 2 994.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 994.00 | -2 972.00 | | -2 994.00 |
HK Income tax | -4 408.00 | -3 751.00 | | -4 408.00 |
HL TOTAL REVENUE (I + III + V + VII) | 131 546.00 | 115 268.00 | | 131 546.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 618.00 | 12 141.00 | | 13 618.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 117 928.00 | 103 126.00 | | 117 928.00 |
| |
| 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 | 873 989.00 | | 122 205.00 | 873 989.00 |
I3 DECREASES Total Financial Fixed Assets | | | 993 644.00 | |
I4 DECREASES Grand Total | | | 996 194.00 | |
IO DECREASES Total including other intangible assets | | | 2 550.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 550.00 | | | 2 550.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 871 439.00 | | 122 205.00 | 871 439.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 101.00 | 510.00 | 1 611.00 | 1 101.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 101.00 | 510.00 | 1 611.00 | 1 101.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 5 944.00 | 2 972.00 | | 5 944.00 |
7C Grand total | 5 944.00 | 2 972.00 | | 5 944.00 |
UJ - Exceptional | | | 2 972.00 | |
| |
| 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 | 5 490.00 | 5 490.00 | | 5 490.00 |
8K Other liabilities (including liabilities related to repo transactions) | 89 792.00 | 89 792.00 | | 89 792.00 |
UL Receivables related to investments | 132 730.00 | 132 730.00 | | 132 730.00 |
UX Other trade receivables | 52 416.00 | 52 416.00 | | 52 416.00 |
VH Loans with a maturity of more than one year at origin | 473 001.00 | 66 158.00 | 268 102.00 | 473 001.00 |
VS Prepaid expenses | 676.00 | 676.00 | | 676.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 185 822.00 | 185 822.00 | | 185 822.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 568 283.00 | 161 440.00 | 268 102.00 | 568 283.00 |
