| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 6 277.00 | | 6 277.00 | 6 277.00 |
BJ TOTAL (I) | 14 706 296.00 | 5 041 000.00 | 9 665 296.00 | 14 706 296.00 |
BZ Other receivables | 168 562.00 | | 168 562.00 | 168 562.00 |
CF Cash and cash equivalents | 13 318.00 | | 13 318.00 | 13 318.00 |
CJ TOTAL (II) | 181 881.00 | | 181 881.00 | 181 881.00 |
CO Grand total (0 to V) | 14 888 179.00 | 5 041 000.00 | 9 847 179.00 | 14 888 179.00 |
CU Other investments | 14 700 021.00 | 5 041 000.00 | 9 659 021.00 | 14 700 021.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 387 200.00 | 8 387 200.00 | | 8 387 200.00 |
DD Legal reserve (1) | 155 292.00 | 155 195.00 | | 155 292.00 |
DG Other reserves | 667 046.00 | 665 205.00 | | 667 046.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 766.00 | 1 938.00 | | -1 766.00 |
DL TOTAL (I) | 9 207 772.00 | 9 209 538.00 | | 9 207 772.00 |
DU Loans and Debts from Credit Institutions (3) | | 8.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 634 649.00 | 423 668.00 | | 634 649.00 |
DX Trade payables and related accounts | 4 737.00 | 1 260.00 | | 4 737.00 |
DY Tax and social security liabilities | | 49 243.00 | | |
DZ Fixed asset liabilities and related accounts | 20.00 | 20.00 | | 20.00 |
EC TOTAL (IV) | 639 407.00 | 474 199.00 | | 639 407.00 |
EE Grand total (I to V) | 9 847 179.00 | 9 683 738.00 | | 9 847 179.00 |
EG Accrued income and payables due within one year | 639 407.00 | 474 199.00 | | 639 407.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 8.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 978.00 | |
GF Total Operating Expenses (II) | | | 3 978.00 | |
GG - OPERATING RESULT (I - II) | | | -3 978.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 005.00 | |
GP Total financial income (V) | | | 1 005.00 | |
GR Interest and similar expenses | | | 70.00 | |
GU Total financial expenses (VI) | | | 70.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 935.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 043.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 15 000.00 | | |
HH Total exceptional expenses (VIII) | | 15 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -15 000.00 | | |
HK Income tax | -1 277.00 | -1 406.00 | | -1 277.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 005.00 | 19 716.00 | | 1 005.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 771.00 | 17 778.00 | | 2 771.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 766.00 | 1 938.00 | | -1 766.00 |
| |
| 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 | 14 706 016.00 | | 281.00 | 14 706 016.00 |
I3 DECREASES Total Financial Fixed Assets | | | 14 706 296.00 | |
I4 DECREASES Grand Total | | | 14 706 298.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 14 706 016.00 | | 281.00 | 14 706 016.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 5 041 000.00 | | | 5 041 000.00 |
7C Grand total | 5 041 000.00 | | | 5 041 000.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 4 737.00 | 4 737.00 | | 4 737.00 |
8J Fixed Asset Liabilities and Related Accounts | 20.00 | 20.00 | | 20.00 |
UL Receivables related to investments | 6 277.00 | | 6 277.00 | 6 277.00 |
VB VAT | 5 547.00 | 5 547.00 | | 5 547.00 |
VI Group and Associates | 634 649.00 | 634 649.00 | | 634 649.00 |
VM Income taxes | 163 015.00 | 163 015.00 | | 163 015.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 174 840.00 | 168 562.00 | 6 277.00 | 174 840.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 639 407.00 | 639 407.00 | | 639 407.00 |
