| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 653.00 | 653.00 | | 653.00 |
BB Receivables related to investments | 21 920.00 | | 21 920.00 | 21 920.00 |
BD Other fixed assets | 319 003.00 | 109 299.00 | 209 704.00 | 319 003.00 |
BJ TOTAL (I) | 426 576.00 | 109 952.00 | 316 624.00 | 426 576.00 |
BZ Other receivables | 10 577.00 | 10 200.00 | 377.00 | 10 577.00 |
CD Marketable securities | 73 417.00 | 5 100.00 | 68 317.00 | 73 417.00 |
CF Cash and cash equivalents | 91 773.00 | | 91 773.00 | 91 773.00 |
CJ TOTAL (II) | 175 767.00 | 15 300.00 | 160 467.00 | 175 767.00 |
CO Grand total (0 to V) | 602 343.00 | 125 252.00 | 477 091.00 | 602 343.00 |
CP Shares due in less than one year | 21 920.00 | | | 21 920.00 |
CU Other investments | 85 000.00 | | 85 000.00 | 85 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 195 000.00 | 195 000.00 | | 195 000.00 |
DD Legal reserve (1) | 19 500.00 | 19 500.00 | | 19 500.00 |
DG Other reserves | 249 948.00 | 219 566.00 | | 249 948.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 780.00 | 30 382.00 | | 8 780.00 |
DL TOTAL (I) | 473 228.00 | 464 448.00 | | 473 228.00 |
DV Miscellaneous Loans and Financial Debts (4) | 439.00 | 4.00 | | 439.00 |
DX Trade payables and related accounts | 3 424.00 | 3 424.00 | | 3 424.00 |
EA Other liabilities | | 1 886.00 | | |
EC TOTAL (IV) | 3 863.00 | 5 313.00 | | 3 863.00 |
EE Grand total (I to V) | 477 091.00 | 469 761.00 | | 477 091.00 |
EG Accrued income and payables due within one year | 3 863.00 | 5 313.00 | | 3 863.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 52.00 | |
FR Total operating income (I) | | | 52.00 | |
FW Other purchases and external expenses | | | 10 968.00 | |
FX Taxes, duties, and similar payments | | | | |
FZ Social Security Contributions | | | 4 677.00 | |
GF Total Operating Expenses (II) | | | 15 645.00 | |
GG - OPERATING RESULT (I - II) | | | -15 593.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 3 875.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 3 875.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 3 875.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 717.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 2 886.00 | 3 047.00 | | 2 886.00 |
HB Exceptional income from capital transactions | 30 518.00 | | | 30 518.00 |
HD Total exceptional income (VII) | 30 518.00 | | | 30 518.00 |
HF Exceptional expenses on capital transactions | 10 020.00 | 5 040.00 | | 10 020.00 |
HH Total exceptional expenses (VIII) | 10 020.00 | 5 040.00 | | 10 020.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 20 498.00 | -5 040.00 | | 20 498.00 |
HL TOTAL REVENUE (I + III + V + VII) | 34 445.00 | 52 135.00 | | 34 445.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 665.00 | 21 753.00 | | 25 665.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 780.00 | 30 382.00 | | 8 780.00 |
| |
| 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 | 413 014.00 | | 41 262.00 | 413 014.00 |
I3 DECREASES Total Financial Fixed Assets | | 27 700.00 | 425 923.00 | |
I4 DECREASES Grand Total | | 27 700.00 | 426 576.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 653.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 653.00 | | | 653.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 412 361.00 | | 41 262.00 | 412 361.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 653.00 | | | 653.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 653.00 | | | 653.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 109 299.00 | | | 109 299.00 |
6X Other provisions for depreciation | 15 300.00 | | | 15 300.00 |
7B Total provisions for depreciation | 124 599.00 | | | 124 599.00 |
7C Grand total | 124 599.00 | | | 124 599.00 |
| |
| 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 | 3 424.00 | 3 424.00 | | 3 424.00 |
UL Receivables related to investments | 21 920.00 | 21 920.00 | | 21 920.00 |
VI Group and Associates | 439.00 | 439.00 | | 439.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 10 577.00 | 10 577.00 | | 10 577.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 32 497.00 | 32 497.00 | | 32 497.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 863.00 | 3 863.00 | | 3 863.00 |
