| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 81 127.00 | 24 827.00 | 56 300.00 | 81 127.00 |
BB Receivables related to investments | 165 927.00 | | 165 927.00 | 165 927.00 |
BJ TOTAL (I) | 2 096 044.00 | 24 827.00 | 2 071 217.00 | 2 096 044.00 |
BZ Other receivables | 49 218.00 | | 49 218.00 | 49 218.00 |
CF Cash and cash equivalents | 129 310.00 | | 129 310.00 | 129 310.00 |
CJ TOTAL (II) | 178 528.00 | | 178 528.00 | 178 528.00 |
CO Grand total (0 to V) | 2 274 572.00 | 24 827.00 | 2 249 745.00 | 2 274 572.00 |
CU Other investments | 1 848 990.00 | | 1 848 990.00 | 1 848 990.00 |
| |
| 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 |
DB Share, merger, contribution premiums, etc. | 16 000.00 | 16 000.00 | | 16 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 1 600 189.00 | 1 326 327.00 | | 1 600 189.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 228 318.00 | 273 863.00 | | 228 318.00 |
DK Regulated provisions | 56 300.00 | 56 300.00 | | 56 300.00 |
DL TOTAL (I) | 1 911 807.00 | 1 683 489.00 | | 1 911 807.00 |
DU Loans and Debts from Credit Institutions (3) | 270 338.00 | 450 373.00 | | 270 338.00 |
DV Miscellaneous Loans and Financial Debts (4) | 62 987.00 | 62 103.00 | | 62 987.00 |
DX Trade payables and related accounts | 4 612.00 | 4 668.00 | | 4 612.00 |
DY Tax and social security liabilities | | 23.00 | | |
EC TOTAL (IV) | 337 937.00 | 517 167.00 | | 337 937.00 |
EE Grand total (I to V) | 2 249 745.00 | 2 200 656.00 | | 2 249 745.00 |
EG Accrued income and payables due within one year | 195 706.00 | | | 195 706.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 061.00 | |
GF Total Operating Expenses (II) | | | 9 061.00 | |
GG - OPERATING RESULT (I - II) | | | -9 061.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 240 000.00 | |
GL Other interest and similar income | | | 136.00 | |
GP Total financial income (V) | | | 240 136.00 | |
GR Interest and similar expenses | | | 6 368.00 | |
GU Total financial expenses (VI) | | | 6 368.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 233 768.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 224 708.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -3 610.00 | -5 148.00 | | -3 610.00 |
HL TOTAL REVENUE (I + III + V + VII) | 240 136.00 | 290 238.00 | | 240 136.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 819.00 | 16 375.00 | | 11 819.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 228 318.00 | 273 863.00 | | 228 318.00 |
| |
| 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 | 2 031 044.00 | | 65 000.00 | 2 031 044.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 81 127.00 | | | 81 127.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 014 917.00 | |
I4 DECREASES Grand Total | | | 2 096 044.00 | |
IN DECREASES Start-up, development, or research expenses | | | 81 127.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 949 917.00 | | 65 000.00 | 1 949 917.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 24 827.00 | | | 24 827.00 |
CY DEPRECIATION Start-up, development, or research expenses | 24 827.00 | | | 24 827.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 56 300.00 | | | 56 300.00 |
7C Grand total | 56 300.00 | | | 56 300.00 |
| |
| 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 | 4 612.00 | 4 612.00 | | 4 612.00 |
UL Receivables related to investments | 165 927.00 | | 165 927.00 | 165 927.00 |
VC Group and associates | 149.00 | 149.00 | | 149.00 |
VH Loans with a maturity of more than one year at origin | 270 338.00 | 128 107.00 | 142 231.00 | 270 338.00 |
VI Group and Associates | 62 987.00 | 62 987.00 | | 62 987.00 |
VK Loans repaid during the year | 180 035.00 | | | 180 035.00 |
VM Income taxes | 49 069.00 | 49 069.00 | | 49 069.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 215 145.00 | 49 218.00 | 165 927.00 | 215 145.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 337 937.00 | 195 706.00 | 142 231.00 | 337 937.00 |
