| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 5 300.00 | | 5 300.00 | 5 300.00 |
BB Receivables related to investments | 571 430.00 | | 571 430.00 | 571 430.00 |
BJ TOTAL (I) | 2 142 063.00 | 580 000.00 | 1 562 063.00 | 2 142 063.00 |
BX Customers and related accounts | 48 000.00 | | 48 000.00 | 48 000.00 |
BZ Other receivables | 99 325.00 | | 99 325.00 | 99 325.00 |
CD Marketable securities | 16 065.00 | | 16 065.00 | 16 065.00 |
CF Cash and cash equivalents | 95 325.00 | | 95 325.00 | 95 325.00 |
CJ TOTAL (II) | 258 715.00 | | 258 715.00 | 258 715.00 |
CO Grand total (0 to V) | 2 400 778.00 | 580 000.00 | 1 820 778.00 | 2 400 778.00 |
CU Other investments | 1 565 333.00 | 580 000.00 | 985 333.00 | 1 565 333.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 400.00 | 10 400.00 | | 10 400.00 |
DB Share, merger, contribution premiums, etc. | 55 600.00 | 55 600.00 | | 55 600.00 |
DD Legal reserve (1) | 1 080.00 | 1 080.00 | | 1 080.00 |
DG Other reserves | 1 631 039.00 | 1 326 678.00 | | 1 631 039.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 35 066.00 | 304 361.00 | | 35 066.00 |
DL TOTAL (I) | 1 733 186.00 | 1 698 119.00 | | 1 733 186.00 |
DV Miscellaneous Loans and Financial Debts (4) | 65 212.00 | 9 168.00 | | 65 212.00 |
DX Trade payables and related accounts | 12 900.00 | 8 100.00 | | 12 900.00 |
DY Tax and social security liabilities | 9 481.00 | 33 621.00 | | 9 481.00 |
EC TOTAL (IV) | 87 593.00 | 50 889.00 | | 87 593.00 |
EE Grand total (I to V) | 1 820 778.00 | 1 749 008.00 | | 1 820 778.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 40 000.00 | | 40 000.00 | 40 000.00 |
FJ Net sales | 40 000.00 | | 40 000.00 | 40 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 221.00 | |
FR Total operating income (I) | | | 41 221.00 | |
FW Other purchases and external expenses | | | 18 507.00 | |
FX Taxes, duties, and similar payments | | | 608.00 | |
GF Total Operating Expenses (II) | | | 19 115.00 | |
GG - OPERATING RESULT (I - II) | | | 22 106.00 | |
GP Total financial income (V) | | | 62 455.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 62 455.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 84 561.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 49 495.00 | 30 154.00 | | 49 495.00 |
HL TOTAL REVENUE (I + III + V + VII) | 103 676.00 | 356 922.00 | | 103 676.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 68 610.00 | 52 561.00 | | 68 610.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 35 066.00 | 304 361.00 | | 35 066.00 |
| |
| 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 | 2 093 599.00 | | 48 465.00 | 2 093 599.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 136 763.00 | |
I4 DECREASES Grand Total | | | 2 142 063.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 300.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 300.00 | | | 5 300.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 088 299.00 | | 48 465.00 | 2 088 299.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 580 000.00 | | | 580 000.00 |
7C Grand total | 580 000.00 | | | 580 000.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 12 900.00 | 12 900.00 | | 12 900.00 |
8E Income Taxes | 1 481.00 | 1 481.00 | | 1 481.00 |
UL Receivables related to investments | 571 430.00 | | 571 430.00 | 571 430.00 |
UX Other trade receivables | 48 000.00 | 48 000.00 | | 48 000.00 |
VB VAT | 2 539.00 | 2 539.00 | | 2 539.00 |
VC Group and associates | 2 593.00 | 2 593.00 | | 2 593.00 |
VI Group and Associates | 65 212.00 | 65 212.00 | | 65 212.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 94 193.00 | 94 193.00 | | 94 193.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 718 755.00 | 147 325.00 | 571 430.00 | 718 755.00 |
VW VAT | 8 000.00 | 8 000.00 | | 8 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 87 593.00 | 87 593.00 | | 87 593.00 |
