| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 2 014 259.00 | | 2 014 259.00 | 2 014 259.00 |
BJ TOTAL (I) | 2 818 315.00 | | 2 818 315.00 | 2 818 315.00 |
BZ Other receivables | 422 012.00 | | 422 012.00 | 422 012.00 |
CD Marketable securities | 2 080 000.00 | | 2 080 000.00 | 2 080 000.00 |
CF Cash and cash equivalents | 35 490.00 | | 35 490.00 | 35 490.00 |
CJ TOTAL (II) | 2 537 502.00 | | 2 537 502.00 | 2 537 502.00 |
CO Grand total (0 to V) | 5 355 818.00 | | 5 355 818.00 | 5 355 818.00 |
CP Shares due in less than one year | 2 014 259.00 | | | 2 014 259.00 |
CU Other investments | 804 056.00 | | 804 056.00 | 804 056.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 5 013 341.00 | 3 986 444.00 | | 5 013 341.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 88 033.00 | 1 026 897.00 | | 88 033.00 |
DL TOTAL (I) | 5 112 374.00 | 5 024 341.00 | | 5 112 374.00 |
DP Provisions for Risks | | 65 000.00 | | |
DR TOTAL (IV) | | 65 000.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 222 159.00 | 222 159.00 | | 222 159.00 |
DX Trade payables and related accounts | 1 560.00 | 1 542.00 | | 1 560.00 |
DY Tax and social security liabilities | 1 910.00 | 447 705.00 | | 1 910.00 |
EA Other liabilities | 17 815.00 | 17 815.00 | | 17 815.00 |
EC TOTAL (IV) | 243 443.00 | 689 220.00 | | 243 443.00 |
EE Grand total (I to V) | 5 355 818.00 | 5 778 562.00 | | 5 355 818.00 |
EG Accrued income and payables due within one year | 243 443.00 | 689 220.00 | | 243 443.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 805.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 3 805.00 | |
GG - OPERATING RESULT (I - II) | | | -3 805.00 | |
GL Other interest and similar income | | | 26 758.00 | |
GM Reversals of provisions and transfers of expenses | | | 66 990.00 | |
GP Total financial income (V) | | | 93 748.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 93 748.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 89 943.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 1 495 991.00 | | |
HD Total exceptional income (VII) | | 1 495 991.00 | | |
HF Exceptional expenses on capital transactions | | 1 200.00 | | |
HH Total exceptional expenses (VIII) | | 1 200.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1 494 791.00 | | |
HK Income tax | 1 910.00 | 447 705.00 | | 1 910.00 |
HL TOTAL REVENUE (I + III + V + VII) | 93 748.00 | 1 600 274.00 | | 93 748.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 715.00 | 573 376.00 | | 5 715.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 88 033.00 | 1 026 897.00 | | 88 033.00 |
| |
| 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 | 3 393 318.00 | | 224 788.00 | 3 393 318.00 |
I3 DECREASES Total Financial Fixed Assets | | 799 791.00 | 2 818 315.00 | |
I4 DECREASES Grand Total | | 799 791.00 | 2 818 315.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 393 318.00 | | 224 788.00 | 3 393 318.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 65 000.00 | | 65 000.00 | 65 000.00 |
7B Total provisions for depreciation | 1 990.00 | 24 515.00 | 26 505.00 | 1 990.00 |
7C Grand total | 66 990.00 | 24 515.00 | 91 505.00 | 66 990.00 |
UG - Financial | | | 66 990.00 | |
| |
| 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 | 1 560.00 | 1 560.00 | | 1 560.00 |
8E Income Taxes | 1 910.00 | 1 910.00 | | 1 910.00 |
8K Other liabilities (including liabilities related to repo transactions) | 17 815.00 | 17 815.00 | | 17 815.00 |
UL Receivables related to investments | 2 014 259.00 | 2 014 259.00 | | 2 014 259.00 |
VB VAT | 1 769.00 | 1 769.00 | | 1 769.00 |
VC Group and associates | 390 243.00 | 390 243.00 | | 390 243.00 |
VI Group and Associates | 222 159.00 | 222 159.00 | | 222 159.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 30 000.00 | 30 000.00 | | 30 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 436 271.00 | 2 436 271.00 | | 2 436 271.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 243 443.00 | 243 443.00 | | 243 443.00 |
