| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 510 593.00 | 9 614.00 | 1 500 979.00 | 1 510 593.00 |
BB Receivables related to investments | 2 110 733.00 | 158 347.00 | 1 952 386.00 | 2 110 733.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 3 621 357.00 | 167 962.00 | 3 453 395.00 | 3 621 357.00 |
BX Customers and related accounts | 3 303.00 | | 3 303.00 | 3 303.00 |
BZ Other receivables | 475 093.00 | | 475 093.00 | 475 093.00 |
CD Marketable securities | 1 436 972.00 | | 1 436 972.00 | 1 436 972.00 |
CF Cash and cash equivalents | 89 686.00 | | 89 686.00 | 89 686.00 |
CJ TOTAL (II) | 2 005 056.00 | | 2 005 056.00 | 2 005 056.00 |
CO Grand total (0 to V) | 5 626 414.00 | 167 962.00 | 5 458 452.00 | 5 626 414.00 |
CS Evaluated investments - equity method | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000 000.00 | 4 000 000.00 | | 4 000 000.00 |
DB Share, merger, contribution premiums, etc. | 9 000.00 | 9 000.00 | | 9 000.00 |
DD Legal reserve (1) | 344 472.00 | 220 295.00 | | 344 472.00 |
DH Retained earnings | 755 606.00 | 755 606.00 | | 755 606.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 53 512.00 | 174 177.00 | | 53 512.00 |
DL TOTAL (I) | 5 162 591.00 | 5 159 079.00 | | 5 162 591.00 |
DV Miscellaneous Loans and Financial Debts (4) | 266 496.00 | 266 050.00 | | 266 496.00 |
DX Trade payables and related accounts | 8 671.00 | 3 711.00 | | 8 671.00 |
EA Other liabilities | 20 692.00 | 20 692.00 | | 20 692.00 |
EC TOTAL (IV) | 295 860.00 | 290 454.00 | | 295 860.00 |
EE Grand total (I to V) | 5 458 452.00 | 5 449 533.00 | | 5 458 452.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 2 737.00 | |
FR Total operating income (I) | | | 2 737.00 | |
FW Other purchases and external expenses | | | 19 042.00 | |
FX Taxes, duties, and similar payments | | | 754.00 | |
FY Salaries and Wages | | | 20 000.00 | |
GB Operating Expenses - Provisions | | | 790.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 40 586.00 | |
GG - OPERATING RESULT (I - II) | | | -37 848.00 | |
GH Attributed profit or transferred loss (III) | | | 231 013.00 | |
GP Total financial income (V) | | | 41 257.00 | |
GU Total financial expenses (VI) | | | 170 598.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -129 340.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 63 824.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 10 312.00 | 60 853.00 | | 10 312.00 |
HL TOTAL REVENUE (I + III + V + VII) | 275 009.00 | 303 126.00 | | 275 009.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 221 496.00 | 128 949.00 | | 221 496.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 53 512.00 | 174 177.00 | | 53 512.00 |
| |
| 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 | 3 513 208.00 | | 120 374.00 | 3 513 208.00 |
I3 DECREASES Total Financial Fixed Assets | | 12 224.00 | 2 110 764.00 | |
I4 DECREASES Grand Total | | 12 224.00 | 3 621 358.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 510 594.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 390 220.00 | | 120 374.00 | 1 390 220.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 122 988.00 | | | 2 122 988.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 824.00 | 790.00 | 9 614.00 | 8 824.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 824.00 | 790.00 | 9 614.00 | 8 824.00 |
| |
| 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 | 8 671.00 | 8 671.00 | | 8 671.00 |
8K Other liabilities (including liabilities related to repo transactions) | 20 693.00 | 20 693.00 | | 20 693.00 |
UL Receivables related to investments | 1 423 991.00 | | 1 423 991.00 | 1 423 991.00 |
UT Other financial assets | 30.00 | | 30.00 | 30.00 |
UX Other trade receivables | 3 304.00 | 3 304.00 | | 3 304.00 |
VI Group and Associates | 266 497.00 | 266 497.00 | | 266 497.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 475 093.00 | 475 093.00 | | 475 093.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 902 418.00 | 478 397.00 | 1 424 021.00 | 1 902 418.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 295 861.00 | 295 861.00 | | 295 861.00 |
