| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | | | | |
BB Receivables related to investments | 30 339.00 | | 30 339.00 | 30 339.00 |
BJ TOTAL (I) | 478 114.00 | | 478 114.00 | 478 114.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 2 205.00 | | 2 205.00 | 2 205.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 2 205.00 | | 2 205.00 | 2 205.00 |
CO Grand total (0 to V) | 480 319.00 | | 480 319.00 | 480 319.00 |
CU Other investments | 447 775.00 | | 447 775.00 | 447 775.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 72 000.00 | 72 000.00 | | 72 000.00 |
DD Legal reserve (1) | 7 200.00 | 7 200.00 | | 7 200.00 |
DG Other reserves | 301 334.00 | 248 288.00 | | 301 334.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 38 929.00 | 53 046.00 | | 38 929.00 |
DK Regulated provisions | 16 421.00 | 16 032.00 | | 16 421.00 |
DL TOTAL (I) | 435 884.00 | 396 566.00 | | 435 884.00 |
DU Loans and Debts from Credit Institutions (3) | 22 132.00 | 89 433.00 | | 22 132.00 |
DX Trade payables and related accounts | 1 950.00 | 3 960.00 | | 1 950.00 |
DY Tax and social security liabilities | 20 353.00 | | | 20 353.00 |
EC TOTAL (IV) | 44 435.00 | 93 393.00 | | 44 435.00 |
EE Grand total (I to V) | 480 319.00 | 489 959.00 | | 480 319.00 |
EG Accrued income and payables due within one year | 28 267.00 | 71 261.00 | | 28 267.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 794.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 4 794.00 | |
GG - OPERATING RESULT (I - II) | | | -4 794.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 45 000.00 | |
GP Total financial income (V) | | | 45 000.00 | |
GR Interest and similar expenses | | | 3 074.00 | |
GU Total financial expenses (VI) | | | 3 074.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 41 926.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 37 132.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 389.00 | 203.00 | | 389.00 |
HH Total exceptional expenses (VIII) | 389.00 | 203.00 | | 389.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -389.00 | -203.00 | | -389.00 |
HK Income tax | -2 186.00 | -1 427.00 | | -2 186.00 |
HL TOTAL REVENUE (I + III + V + VII) | 45 000.00 | 61 750.00 | | 45 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 071.00 | 8 704.00 | | 6 071.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 38 929.00 | 53 046.00 | | 38 929.00 |
| |
| 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 | 450 739.00 | | 27 375.00 | 450 739.00 |
I3 DECREASES Total Financial Fixed Assets | | | 478 114.00 | |
I4 DECREASES Grand Total | | | 478 114.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 450 739.00 | | 27 375.00 | 450 739.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 16 032.00 | 389.00 | | 16 032.00 |
7C Grand total | 16 032.00 | 389.00 | | 16 032.00 |
UJ - Exceptional | | 389.00 | | |
| |
| 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 | 1 950.00 | 1 950.00 | | 1 950.00 |
8E Income Taxes | 20 353.00 | 20 353.00 | | 20 353.00 |
UL Receivables related to investments | 30 339.00 | 30 339.00 | | 30 339.00 |
VK Loans repaid during the year | 67 301.00 | | | 67 301.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30 339.00 | 30 339.00 | | 30 339.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 44 435.00 | 28 267.00 | 16 168.00 | 44 435.00 |
