| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 5 545.00 | 5 098.00 | 447.00 | 5 545.00 |
BB Receivables related to investments | 3 826 158.00 | | 3 826 158.00 | 3 826 158.00 |
BJ TOTAL (I) | 5 820 030.00 | 233 098.00 | 5 586 932.00 | 5 820 030.00 |
BZ Other receivables | 50 858.00 | | 50 858.00 | 50 858.00 |
CD Marketable securities | 4 482 522.00 | | 4 482 522.00 | 4 482 522.00 |
CF Cash and cash equivalents | 263 925.00 | | 263 925.00 | 263 925.00 |
CJ TOTAL (II) | 4 797 305.00 | | 4 797 305.00 | 4 797 305.00 |
CO Grand total (0 to V) | 10 617 335.00 | 233 098.00 | 10 384 236.00 | 10 617 335.00 |
CU Other investments | 1 988 327.00 | 228 000.00 | 1 760 327.00 | 1 988 327.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 406 000.00 | | | 406 000.00 |
DB Share, merger, contribution premiums, etc. | 8 900 000.00 | | | 8 900 000.00 |
DD Legal reserve (1) | 40 600.00 | | | 40 600.00 |
DG Other reserves | 587 756.00 | | | 587 756.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 393 125.00 | | | 393 125.00 |
DK Regulated provisions | 34 384.00 | | | 34 384.00 |
DL TOTAL (I) | 10 361 865.00 | | | 10 361 865.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 372.00 | | | 5 372.00 |
DX Trade payables and related accounts | 17 000.00 | | | 17 000.00 |
EC TOTAL (IV) | 22 372.00 | | | 22 372.00 |
EE Grand total (I to V) | 10 384 236.00 | | | 10 384 236.00 |
EG Accrued income and payables due within one year | 22 372.00 | | | 22 372.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 17 242.00 | |
FR Total operating income (I) | | | 17 242.00 | |
FW Other purchases and external expenses | | | 20 005.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 109.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 21 115.00 | |
GG - OPERATING RESULT (I - II) | | | -3 873.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 360 521.00 | |
GL Other interest and similar income | | | 62 867.00 | |
GP Total financial income (V) | | | 423 387.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 423 387.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 419 514.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 17 242.00 | | | 17 242.00 |
HG Exceptional depreciation and provisions | 3 079.00 | | | 3 079.00 |
HH Total exceptional expenses (VIII) | 3 079.00 | | | 3 079.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 079.00 | | | -3 079.00 |
HK Income tax | 23 310.00 | | | 23 310.00 |
HL TOTAL REVENUE (I + III + V + VII) | 440 629.00 | | | 440 629.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 47 504.00 | | | 47 504.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 393 125.00 | | | 393 125.00 |
| |
| 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 | 4 198 928.00 | | 2 244 979.00 | 4 198 928.00 |
I3 DECREASES Total Financial Fixed Assets | | 623 876.00 | 5 814 485.00 | |
I4 DECREASES Grand Total | | 623 876.00 | 5 820 030.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 545.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 545.00 | | | 5 545.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 193 383.00 | | 2 244 979.00 | 4 193 383.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 989.00 | 1 109.00 | | 3 989.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 989.00 | 1 109.00 | | 3 989.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UL Receivables related to investments | 3 826 158.00 | | 3 826 158.00 | 3 826 158.00 |
