| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 260 458.00 | 37 458.00 | 223 000.00 | 260 458.00 |
AT Other tangible assets | 13 318.00 | 9 483.00 | 3 834.00 | 13 318.00 |
BB Receivables related to investments | 746 943.00 | | 746 943.00 | 746 943.00 |
BJ TOTAL (I) | 1 348 484.00 | 46 941.00 | 1 301 542.00 | 1 348 484.00 |
BZ Other receivables | 2 566.00 | | 2 566.00 | 2 566.00 |
CD Marketable securities | 50 200.00 | | 50 200.00 | 50 200.00 |
CF Cash and cash equivalents | 88 740.00 | | 88 740.00 | 88 740.00 |
CH Prepaid expenses | 125.00 | | 125.00 | 125.00 |
CJ TOTAL (II) | 141 631.00 | | 141 631.00 | 141 631.00 |
CO Grand total (0 to V) | 1 490 115.00 | 46 941.00 | 1 443 174.00 | 1 490 115.00 |
CP Shares due in less than one year | 746 943.00 | | | 746 943.00 |
CU Other investments | 327 765.00 | | 327 765.00 | 327 765.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 1 032 669.00 | 970 441.00 | | 1 032 669.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 77 064.00 | 62 228.00 | | 77 064.00 |
DL TOTAL (I) | 1 219 733.00 | 1 142 670.00 | | 1 219 733.00 |
DQ Provisions for Expenses | 25 105.00 | 30 126.00 | | 25 105.00 |
DR TOTAL (IV) | 25 105.00 | 30 126.00 | | 25 105.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 384.00 | 1 384.00 | | 1 384.00 |
DX Trade payables and related accounts | 3 671.00 | 3 539.00 | | 3 671.00 |
DY Tax and social security liabilities | 5 768.00 | 59 496.00 | | 5 768.00 |
EA Other liabilities | 187 512.00 | 197 512.00 | | 187 512.00 |
EC TOTAL (IV) | 198 335.00 | 261 931.00 | | 198 335.00 |
EE Grand total (I to V) | 1 443 174.00 | 1 434 727.00 | | 1 443 174.00 |
EG Accrued income and payables due within one year | 198 335.00 | 261 931.00 | | 198 335.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 6 000.00 | | 6 000.00 | 6 000.00 |
FJ Net sales | 6 000.00 | | 6 000.00 | 6 000.00 |
FR Total operating income (I) | | | 6 000.00 | |
FW Other purchases and external expenses | | | 7 195.00 | |
FX Taxes, duties, and similar payments | | | 1 283.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 19 259.00 | |
GF Total Operating Expenses (II) | | | 27 737.00 | |
GG - OPERATING RESULT (I - II) | | | -21 737.00 | |
GH Attributed profit or transferred loss (III) | | | 120 713.00 | |
GL Other interest and similar income | | | 59.00 | |
GP Total financial income (V) | | | 59.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 59.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 99 035.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 5 021.00 | 5 021.00 | | 5 021.00 |
HD Total exceptional income (VII) | 5 021.00 | 5 021.00 | | 5 021.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 5 021.00 | 5 021.00 | | 5 021.00 |
HK Income tax | 26 992.00 | 21 222.00 | | 26 992.00 |
HL TOTAL REVENUE (I + III + V + VII) | 131 793.00 | 116 225.00 | | 131 793.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 54 729.00 | 53 997.00 | | 54 729.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 77 064.00 | 62 228.00 | | 77 064.00 |
| |
| 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 | 1 237 770.00 | | 120 713.00 | 1 237 770.00 |
I3 DECREASES Total Financial Fixed Assets | 10 000.00 | | 1 074 708.00 | 10 000.00 |
I4 DECREASES Grand Total | 10 000.00 | | 1 348 484.00 | 10 000.00 |
IY DECREASES Total Tangible Fixed Assets | | | 273 776.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 273 776.00 | | | 273 776.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 963 995.00 | | 120 713.00 | 963 995.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 27 683.00 | 19 259.00 | | 27 683.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 27 683.00 | 19 259.00 | | 27 683.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 30 126.00 | | 5 021.00 | 30 126.00 |
7B Total provisions for depreciation | 30 126.00 | | 5 021.00 | 30 126.00 |
7C Grand total | 30 126.00 | | 5 021.00 | 30 126.00 |
UJ - Exceptional | | | 5 021.00 | |
| |
| 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 | 3 671.00 | 3 671.00 | | 3 671.00 |
8E Income Taxes | 5 768.00 | 5 768.00 | | 5 768.00 |
8K Other liabilities (including liabilities related to repo transactions) | 187 512.00 | 187 512.00 | | 187 512.00 |
UL Receivables related to investments | 746 943.00 | 746 943.00 | | 746 943.00 |
VB VAT | 2 566.00 | 2 566.00 | | 2 566.00 |
VI Group and Associates | 1 384.00 | 1 384.00 | | 1 384.00 |
VS Prepaid expenses | 125.00 | 125.00 | | 125.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 749 634.00 | 749 634.00 | | 749 634.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 198 335.00 | 198 335.00 | | 198 335.00 |
