| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 745.00 | 1 745.00 | | 1 745.00 |
BB Receivables related to investments | 3 233 915.00 | | 3 233 915.00 | 3 233 915.00 |
BJ TOTAL (I) | 4 562 956.00 | 1 745.00 | 4 561 211.00 | 4 562 956.00 |
BZ Other receivables | 436 130.00 | | 436 130.00 | 436 130.00 |
CD Marketable securities | 600 000.00 | | 600 000.00 | 600 000.00 |
CF Cash and cash equivalents | 1 982 148.00 | | 1 982 148.00 | 1 982 148.00 |
CJ TOTAL (II) | 3 018 278.00 | | 3 018 278.00 | 3 018 278.00 |
CO Grand total (0 to V) | 7 581 234.00 | 1 745.00 | 7 579 489.00 | 7 581 234.00 |
CU Other investments | 1 327 296.00 | | 1 327 296.00 | 1 327 296.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 301 000.00 | 301 000.00 | | 301 000.00 |
DD Legal reserve (1) | 30 100.00 | 30 100.00 | | 30 100.00 |
DG Other reserves | 3 109 630.00 | 1 232 752.00 | | 3 109 630.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 493 734.00 | 1 876 879.00 | | 493 734.00 |
DL TOTAL (I) | 3 934 464.00 | 3 440 730.00 | | 3 934 464.00 |
DV Miscellaneous Loans and Financial Debts (4) | 311 039.00 | 311 039.00 | | 311 039.00 |
DX Trade payables and related accounts | 5 071.00 | 3 825.00 | | 5 071.00 |
DY Tax and social security liabilities | | 432 314.00 | | |
EA Other liabilities | 3 328 915.00 | 2 672 502.00 | | 3 328 915.00 |
EC TOTAL (IV) | 3 645 025.00 | 3 419 679.00 | | 3 645 025.00 |
EE Grand total (I to V) | 7 579 489.00 | 6 860 410.00 | | 7 579 489.00 |
| |
| 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 | 4 878 279.00 | | 677 577.00 | 4 878 279.00 |
I3 DECREASES Total Financial Fixed Assets | | 992 900.00 | 4 561 211.00 | |
I4 DECREASES Grand Total | | 992 900.00 | 4 562 956.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 745.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 745.00 | | | 1 745.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 876 534.00 | | 677 577.00 | 4 876 534.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 714.00 | 31.00 | | 1 714.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 714.00 | 31.00 | | 1 714.00 |
| |
| 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 | 5 071.00 | 5 071.00 | | 5 071.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 328 915.00 | 3 328 915.00 | | 3 328 915.00 |
UL Receivables related to investments | 3 233 915.00 | | 3 233 915.00 | 3 233 915.00 |
VI Group and Associates | 311 039.00 | 311 039.00 | | 311 039.00 |
VM Income taxes | 430 969.00 | 430 969.00 | | 430 969.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 161.00 | 5 161.00 | | 5 161.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 670 045.00 | 436 130.00 | 3 233 915.00 | 3 670 045.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 645 025.00 | 3 645 025.00 | | 3 645 025.00 |
