| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 988.00 | 23.00 | 4 965.00 | 4 988.00 |
BB Receivables related to investments | 22 000.00 | | 22 000.00 | 22 000.00 |
BJ TOTAL (I) | 12 685 188.00 | 23.00 | 12 685 165.00 | 12 685 188.00 |
BZ Other receivables | 2 831.00 | | 2 831.00 | 2 831.00 |
CD Marketable securities | 1 009 000.00 | | 1 009 000.00 | 1 009 000.00 |
CF Cash and cash equivalents | 1 242 091.00 | | 1 242 091.00 | 1 242 091.00 |
CJ TOTAL (II) | 2 253 922.00 | | 2 253 922.00 | 2 253 922.00 |
CO Grand total (0 to V) | 14 939 110.00 | 23.00 | 14 939 086.00 | 14 939 110.00 |
CP Shares due in less than one year | 22 000.00 | | | 22 000.00 |
CU Other investments | 12 658 200.00 | | 12 658 200.00 | 12 658 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 658 200.00 | 12 658 200.00 | | 12 658 200.00 |
DD Legal reserve (1) | 103 272.00 | 85 000.00 | | 103 272.00 |
DG Other reserves | 1 800 704.00 | 1 605 441.00 | | 1 800 704.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 324 681.00 | 365 434.00 | | 324 681.00 |
DL TOTAL (I) | 14 886 858.00 | 14 714 075.00 | | 14 886 858.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10.00 | | | 10.00 |
DX Trade payables and related accounts | 6 650.00 | 4 586.00 | | 6 650.00 |
DY Tax and social security liabilities | 45 569.00 | | | 45 569.00 |
EC TOTAL (IV) | 52 229.00 | 4 586.00 | | 52 229.00 |
EE Grand total (I to V) | 14 939 086.00 | 14 718 661.00 | | 14 939 086.00 |
EG Accrued income and payables due within one year | 52 229.00 | 4 586.00 | | 52 229.00 |
EI Including equity loans | 10.00 | | | 10.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 12 639.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 23.00 | |
GF Total Operating Expenses (II) | | | 12 662.00 | |
GG - OPERATING RESULT (I - II) | | | -12 662.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 330 000.00 | |
GL Other interest and similar income | | | 9 644.00 | |
GM Reversals of provisions and transfers of expenses | | | 503.00 | |
GP Total financial income (V) | | | 340 147.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 340 147.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 327 484.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 803.00 | 2 954.00 | | 2 803.00 |
HL TOTAL REVENUE (I + III + V + VII) | 340 147.00 | 374 933.00 | | 340 147.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 465.00 | 9 499.00 | | 15 465.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 324 681.00 | 365 434.00 | | 324 681.00 |
| |
| 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 | 12 680 200.00 | | 4 988.00 | 12 680 200.00 |
I3 DECREASES Total Financial Fixed Assets | | | 12 680 200.00 | |
I4 DECREASES Grand Total | | | 12 685 188.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 988.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 4 988.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 680 200.00 | | | 12 680 200.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 23.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 23.00 | | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 503.00 | | 503.00 | 503.00 |
7C Grand total | 503.00 | | 503.00 | 503.00 |
UG - Financial | | | 503.00 | |
| |
| 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 | 6 650.00 | 6 650.00 | | 6 650.00 |
UL Receivables related to investments | 22 000.00 | 22 000.00 | | 22 000.00 |
VI Group and Associates | 10.00 | 10.00 | | 10.00 |
VM Income taxes | 2 831.00 | 2 831.00 | | 2 831.00 |
VQ Other Taxes, Duties, and Similar Debts | 45 569.00 | 45 569.00 | | 45 569.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 831.00 | 24 831.00 | | 24 831.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 52 229.00 | 52 229.00 | | 52 229.00 |
