| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 1 000.00 | | 1 000.00 | 1 000.00 |
BD Other fixed assets | 178 952.00 | 5 000.00 | 173 952.00 | 178 952.00 |
BJ TOTAL (I) | 5 178 890.00 | 5 170.00 | 5 173 720.00 | 5 178 890.00 |
BZ Other receivables | 37 919.00 | 27 163.00 | 10 756.00 | 37 919.00 |
CD Marketable securities | 53 700.00 | 960.00 | 52 740.00 | 53 700.00 |
CF Cash and cash equivalents | 36 557.00 | | 36 557.00 | 36 557.00 |
CJ TOTAL (II) | 128 176.00 | 28 123.00 | 100 053.00 | 128 176.00 |
CO Grand total (0 to V) | 5 308 066.00 | 33 293.00 | 5 274 774.00 | 5 308 066.00 |
CU Other investments | 4 999 939.00 | 170.00 | 4 999 769.00 | 4 999 939.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 293 360.00 | 4 293 360.00 | | 4 293 360.00 |
DD Legal reserve (1) | 49 224.00 | 12 240.00 | | 49 224.00 |
DH Retained earnings | 133 037.00 | 133 037.00 | | 133 037.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 34 981.00 | 36 984.00 | | 34 981.00 |
DL TOTAL (I) | 4 510 602.00 | 4 475 621.00 | | 4 510 602.00 |
DU Loans and Debts from Credit Institutions (3) | 600 000.00 | 450 000.00 | | 600 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 106 178.00 | 106 178.00 | | 106 178.00 |
DX Trade payables and related accounts | 2 424.00 | 2 300.00 | | 2 424.00 |
DY Tax and social security liabilities | | 15 815.00 | | |
DZ Fixed asset liabilities and related accounts | 55 570.00 | 75 570.00 | | 55 570.00 |
EC TOTAL (IV) | 764 172.00 | 649 863.00 | | 764 172.00 |
EE Grand total (I to V) | 5 274 774.00 | 5 125 484.00 | | 5 274 774.00 |
EG Accrued income and payables due within one year | 164 172.00 | 93 685.00 | | 164 172.00 |
EI Including equity loans | 106 178.00 | | | 106 178.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 29 169.00 | |
FX Taxes, duties, and similar payments | | | | |
FY Salaries and Wages | | | 1 268.00 | |
GF Total Operating Expenses (II) | | | 30 437.00 | |
GG - OPERATING RESULT (I - II) | | | -30 437.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 93 000.00 | |
GK Income from other securities and fixed asset receivables | | | 8.00 | |
GL Other interest and similar income | | | 1 419.00 | |
GM Reversals of provisions and transfers of expenses | | | 18 062.00 | |
GO Net income from sales of marketable securities | | | 27 875.00 | |
GP Total financial income (V) | | | 140 356.00 | |
GQ Financial allocations to depreciation and provisions | | | 27 333.00 | |
GR Interest and similar expenses | | | 10 350.00 | |
GT Net expenses on sales of marketable securities | | | 16 846.00 | |
GU Total financial expenses (VI) | | | 54 529.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 85 827.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 55 390.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 35 394.00 | | |
HD Total exceptional income (VII) | | 35 394.00 | | |
HF Exceptional expenses on capital transactions | | 19 960.00 | | |
HH Total exceptional expenses (VIII) | | 19 960.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 15 434.00 | | |
HK Income tax | 20 409.00 | 22 764.00 | | 20 409.00 |
HL TOTAL REVENUE (I + III + V + VII) | 140 356.00 | 112 345.00 | | 140 356.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 105 375.00 | 75 361.00 | | 105 375.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 34 981.00 | 36 984.00 | | 34 981.00 |
| |
| 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 | 4 986 942.00 | | 191 948.00 | 4 986 942.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 178 890.00 | |
I4 DECREASES Grand Total | | | 5 178 890.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 986 942.00 | | 191 948.00 | 4 986 942.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 5 000.00 | | | 5 000.00 |
6X Other provisions for depreciation | 19 022.00 | 27 163.00 | 18 062.00 | 19 022.00 |
7B Total provisions for depreciation | 24 022.00 | 27 333.00 | 18 062.00 | 24 022.00 |
7C Grand total | 24 022.00 | 27 333.00 | 18 062.00 | 24 022.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 27 333.00 | 18 062.00 | |
| |
| 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 | 2 424.00 | 2 424.00 | | 2 424.00 |
8J Fixed Asset Liabilities and Related Accounts | 55 570.00 | 55 570.00 | | 55 570.00 |
VC Group and associates | 28 363.00 | 28 363.00 | | 28 363.00 |
VH Loans with a maturity of more than one year at origin | 600 000.00 | | 600 000.00 | 600 000.00 |
VI Group and Associates | 106 178.00 | 106 178.00 | | 106 178.00 |
VJ Loans taken out during the year | 150 000.00 | | | 150 000.00 |
VM Income taxes | 2 356.00 | 2 356.00 | | 2 356.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 200.00 | 7 200.00 | | 7 200.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 919.00 | 37 919.00 | | 37 919.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 764 172.00 | 164 172.00 | 600 000.00 | 764 172.00 |
