| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 35 974.00 | 27 881.00 | 8 092.00 | 35 974.00 |
BB Receivables related to investments | 409 454.00 | | 409 454.00 | 409 454.00 |
BJ TOTAL (I) | 517 427.00 | 27 881.00 | 489 546.00 | 517 427.00 |
BZ Other receivables | 39 513.00 | | 39 513.00 | 39 513.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 455 030.00 | | 455 030.00 | 455 030.00 |
CH Prepaid expenses | 1 469.00 | | 1 469.00 | 1 469.00 |
CJ TOTAL (II) | 496 011.00 | | 496 011.00 | 496 011.00 |
CO Grand total (0 to V) | 1 013 438.00 | 27 881.00 | 985 557.00 | 1 013 438.00 |
CU Other investments | 72 000.00 | | 72 000.00 | 72 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 703 903.00 | 1 749 975.00 | | 703 903.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 788.00 | -46 072.00 | | -6 788.00 |
DL TOTAL (I) | 705 500.00 | 1 712 288.00 | | 705 500.00 |
DU Loans and Debts from Credit Institutions (3) | 1 990.00 | 7 684.00 | | 1 990.00 |
DV Miscellaneous Loans and Financial Debts (4) | 275 130.00 | 450 043.00 | | 275 130.00 |
DX Trade payables and related accounts | 1 338.00 | | | 1 338.00 |
EA Other liabilities | 1 600.00 | 1 600.00 | | 1 600.00 |
EC TOTAL (IV) | 280 057.00 | 459 327.00 | | 280 057.00 |
EE Grand total (I to V) | 985 557.00 | 2 171 615.00 | | 985 557.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 5.00 | |
FW Other purchases and external expenses | | | 46 122.00 | |
FX Taxes, duties, and similar payments | | | 2 570.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 008.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 54 700.00 | |
GG - OPERATING RESULT (I - II) | | | -54 695.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GK Income from other securities and fixed asset receivables | | | 50 400.00 | |
GP Total financial income (V) | | | 50 400.00 | |
GR Interest and similar expenses | | | 1 419.00 | |
GU Total financial expenses (VI) | | | 1 419.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 48 981.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 714.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 074.00 | 2 416.00 | | 1 074.00 |
HF Exceptional expenses on capital transactions | | 6 500.00 | | |
HH Total exceptional expenses (VIII) | 1 074.00 | 8 916.00 | | 1 074.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 073.00 | -8 916.00 | | -1 073.00 |
HL TOTAL REVENUE (I + III + V + VII) | 50 405.00 | 31 324.00 | | 50 405.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 57 192.00 | 77 396.00 | | 57 192.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 788.00 | -46 072.00 | | -6 788.00 |
| |
| 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 | 516 779.00 | | 648.00 | 516 779.00 |
I3 DECREASES Total Financial Fixed Assets | | | 481 454.00 | |
I4 DECREASES Grand Total | | | 517 427.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 35 974.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 35 326.00 | | 648.00 | 35 326.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 481 454.00 | | | 481 454.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 21 874.00 | 6 008.00 | | 21 874.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 21 874.00 | 6 008.00 | | 21 874.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 7 806.00 | 7 806.00 | | 7 806.00 |
8B Suppliers and Related Accounts | 1 338.00 | 1 338.00 | | 1 338.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 600.00 | 1 600.00 | | 1 600.00 |
UL Receivables related to investments | 409 454.00 | | 409 454.00 | 409 454.00 |
VC Group and associates | 25 250.00 | 25 250.00 | | 25 250.00 |
VG Loans with a maturity of up to one year at origin | 125.00 | 125.00 | | 125.00 |
VH Loans with a maturity of more than one year at origin | 1 865.00 | 1 865.00 | | 1 865.00 |
VI Group and Associates | 267 324.00 | 267 324.00 | | 267 324.00 |
VK Loans repaid during the year | 5 561.00 | | | 5 561.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 14 263.00 | 14 263.00 | | 14 263.00 |
VS Prepaid expenses | 1 469.00 | 1 469.00 | | 1 469.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 450 435.00 | 40 982.00 | 409 454.00 | 450 435.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 280 057.00 | 280 057.00 | | 280 057.00 |
