| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 23 003.00 | 2 232.00 | 20 771.00 | 23 003.00 |
AV Fixed assets in progress | 749.00 | 749.00 | | 749.00 |
BB Receivables related to investments | 10 089.00 | | 10 089.00 | 10 089.00 |
BJ TOTAL (I) | 93 837.00 | 2 981.00 | 90 855.00 | 93 837.00 |
BZ Other receivables | | | | |
CD Marketable securities | 42 000.00 | | 42 000.00 | 42 000.00 |
CF Cash and cash equivalents | 117 278.00 | | 117 278.00 | 117 278.00 |
CJ TOTAL (II) | 159 278.00 | | 159 278.00 | 159 278.00 |
CO Grand total (0 to V) | 253 115.00 | 2 981.00 | 250 134.00 | 253 115.00 |
CU Other investments | 59 995.00 | | 59 995.00 | 59 995.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 167 490.00 | 167 490.00 | | 167 490.00 |
DD Legal reserve (1) | 193.00 | 193.00 | | 193.00 |
DF Regulated reserves (1) | 122.00 | 122.00 | | 122.00 |
DH Retained earnings | 19 450.00 | 10 444.00 | | 19 450.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -27.00 | 9 006.00 | | -27.00 |
DL TOTAL (I) | 187 229.00 | 187 256.00 | | 187 229.00 |
DU Loans and Debts from Credit Institutions (3) | | 2 701.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 61 104.00 | 57 155.00 | | 61 104.00 |
DX Trade payables and related accounts | 1 800.00 | 1 380.00 | | 1 800.00 |
EC TOTAL (IV) | 62 904.00 | 61 236.00 | | 62 904.00 |
EE Grand total (I to V) | 250 134.00 | 248 492.00 | | 250 134.00 |
EG Accrued income and payables due within one year | 62 904.00 | 61 236.00 | | 62 904.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 6 408.00 | |
FX Taxes, duties, and similar payments | | | | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 2 232.00 | |
GF Total Operating Expenses (II) | | | 8 640.00 | |
GG - OPERATING RESULT (I - II) | | | -8 640.00 | |
GH Attributed profit or transferred loss (III) | | | 5 075.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 683.00 | |
GL Other interest and similar income | | | | |
GM Reversals of provisions and transfers of expenses | | | 1 865.00 | |
GP Total financial income (V) | | | 3 548.00 | |
GR Interest and similar expenses | | | 9.00 | |
GU Total financial expenses (VI) | | | 9.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 539.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -27.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 8 623.00 | 16 016.00 | | 8 623.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 650.00 | 7 010.00 | | 8 650.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -27.00 | 9 006.00 | | -27.00 |
| |
| 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 | 73 585.00 | | 28 248.00 | 73 585.00 |
I3 DECREASES Total Financial Fixed Assets | | 7 996.00 | 70 084.00 | |
I4 DECREASES Grand Total | | 7 996.00 | 93 837.00 | |
IO DECREASES Total including other intangible assets | | | 23 003.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 749.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 23 003.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 749.00 | | | 749.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 72 836.00 | | 5 244.00 | 72 836.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 749.00 | 2 232.00 | | 749.00 |
PE DEPRECIATION Total including other intangible assets | | 2 232.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | 749.00 | | | 749.00 |
| |
| 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 | 1 800.00 | 1 800.00 | | 1 800.00 |
UL Receivables related to investments | 10 089.00 | | 10 089.00 | 10 089.00 |
VI Group and Associates | 61 104.00 | 61 104.00 | | 61 104.00 |
VK Loans repaid during the year | 2 701.00 | | | 2 701.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 089.00 | | 10 089.00 | 10 089.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 62 904.00 | 62 904.00 | | 62 904.00 |
