| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 185 838.00 | | 185 838.00 | 185 838.00 |
BJ TOTAL (I) | 1 284 229.00 | | 1 284 229.00 | 1 284 229.00 |
BZ Other receivables | 54 128.00 | | 54 128.00 | 54 128.00 |
CF Cash and cash equivalents | 1 021.00 | | 1 021.00 | 1 021.00 |
CJ TOTAL (II) | 55 149.00 | | 55 149.00 | 55 149.00 |
CO Grand total (0 to V) | 1 339 378.00 | | 1 339 378.00 | 1 339 378.00 |
CU Other investments | 1 098 391.00 | | 1 098 391.00 | 1 098 391.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 154 976.00 | 150 448.00 | | 154 976.00 |
DB Share, merger, contribution premiums, etc. | 70 467.00 | | | 70 467.00 |
DD Legal reserve (1) | 20 584.00 | 20 584.00 | | 20 584.00 |
DG Other reserves | 709 381.00 | 707 216.00 | | 709 381.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 82 724.00 | 147 455.00 | | 82 724.00 |
DL TOTAL (I) | 1 038 133.00 | 1 025 704.00 | | 1 038 133.00 |
DU Loans and Debts from Credit Institutions (3) | | 24 664.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 207 495.00 | 289 696.00 | | 207 495.00 |
DX Trade payables and related accounts | 7 663.00 | 3 000.00 | | 7 663.00 |
DY Tax and social security liabilities | 86 086.00 | | | 86 086.00 |
EC TOTAL (IV) | 301 244.00 | 317 360.00 | | 301 244.00 |
EE Grand total (I to V) | 1 339 377.00 | 1 343 064.00 | | 1 339 377.00 |
EG Accrued income and payables due within one year | 301 244.00 | | | 301 244.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 67.00 | | |
EI Including equity loans | 1.00 | | | 1.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 510.00 | |
FX Taxes, duties, and similar payments | | | 133.00 | |
GE Other Expenses | | | 65.00 | |
GF Total Operating Expenses (II) | | | 8 708.00 | |
GG - OPERATING RESULT (I - II) | | | -8 708.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 89 925.00 | |
GP Total financial income (V) | | | 89 925.00 | |
GR Interest and similar expenses | | | 943.00 | |
GU Total financial expenses (VI) | | | 943.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 88 981.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 80 273.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 630.00 | | |
HD Total exceptional income (VII) | | 630.00 | | |
HE Exceptional expenses on management operations | | -630.00 | | |
HH Total exceptional expenses (VIII) | | -630.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1 260.00 | | |
HK Income tax | -2 451.00 | -827.00 | | -2 451.00 |
HL TOTAL REVENUE (I + III + V + VII) | 89 925.00 | 151 724.00 | | 89 925.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 200.00 | 4 268.00 | | 7 200.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 82 724.00 | 147 455.00 | | 82 724.00 |
| |
| 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 | 1 236 035.00 | | 96 387.00 | 1 236 035.00 |
I3 DECREASES Total Financial Fixed Assets | | 110 473.00 | 1 284 229.00 | |
I4 DECREASES Grand Total | | 110 473.00 | 1 284 229.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 236 035.00 | | 96 387.00 | 1 236 035.00 |
| |
| 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 | 207 495.00 | 207 495.00 | | 207 495.00 |
8B Suppliers and Related Accounts | 7 663.00 | 7 663.00 | | 7 663.00 |
8E Income Taxes | 42 503.00 | 42 503.00 | | 42 503.00 |
UL Receivables related to investments | 185 838.00 | 185 838.00 | | 185 838.00 |
VC Group and associates | 54 128.00 | 54 128.00 | | 54 128.00 |
VK Loans repaid during the year | 24 587.00 | | | 24 587.00 |
VQ Other Taxes, Duties, and Similar Debts | 43 583.00 | 43 583.00 | | 43 583.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 239 966.00 | 239 966.00 | | 239 966.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 301 244.00 | 301 244.00 | | 301 244.00 |
