| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 605.00 | 605.00 | | 605.00 |
BB Receivables related to investments | 3 637 485.00 | 108 625.00 | 3 528 860.00 | 3 637 485.00 |
BJ TOTAL (I) | 7 186 346.00 | 423 232.00 | 6 763 114.00 | 7 186 346.00 |
BZ Other receivables | 2 397.00 | | 2 397.00 | 2 397.00 |
CD Marketable securities | 8 023.00 | | 8 023.00 | 8 023.00 |
CF Cash and cash equivalents | 45 724.00 | | 45 724.00 | 45 724.00 |
CJ TOTAL (II) | 56 144.00 | | 56 144.00 | 56 144.00 |
CO Grand total (0 to V) | 7 242 491.00 | 423 232.00 | 6 819 259.00 | 7 242 491.00 |
CU Other investments | 3 548 256.00 | 314 002.00 | 3 234 254.00 | 3 548 256.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 188 600.00 | 2 915 900.00 | | 3 188 600.00 |
DD Legal reserve (1) | 139 674.00 | 104 014.00 | | 139 674.00 |
DH Retained earnings | 2 653 799.00 | 1 976 275.00 | | 2 653 799.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 582 084.00 | 713 184.00 | | 582 084.00 |
DL TOTAL (I) | 6 564 157.00 | 5 709 373.00 | | 6 564 157.00 |
DV Miscellaneous Loans and Financial Debts (4) | 118 717.00 | 297 663.00 | | 118 717.00 |
DX Trade payables and related accounts | 2 949.00 | 11 268.00 | | 2 949.00 |
DY Tax and social security liabilities | 17 177.00 | | | 17 177.00 |
EA Other liabilities | 116 258.00 | 32 648.00 | | 116 258.00 |
EC TOTAL (IV) | 255 101.00 | 341 579.00 | | 255 101.00 |
EE Grand total (I to V) | 6 819 259.00 | 6 050 952.00 | | 6 819 259.00 |
EG Accrued income and payables due within one year | 255 101.00 | 341 579.00 | | 255 101.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 23 729.00 | |
FX Taxes, duties, and similar payments | | | 70.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 23 800.00 | |
GG - OPERATING RESULT (I - II) | | | -23 799.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 857 177.00 | |
GL Other interest and similar income | | | 5.00 | |
GO Net income from sales of marketable securities | | | 236.00 | |
GP Total financial income (V) | | | 857 419.00 | |
GT Net expenses on sales of marketable securities | | | 121.00 | |
GU Total financial expenses (VI) | | | 121.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 857 297.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 833 498.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 251 414.00 | 222 900.00 | | 251 414.00 |
HL TOTAL REVENUE (I + III + V + VII) | 857 420.00 | 966 366.00 | | 857 420.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 275 336.00 | 253 182.00 | | 275 336.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 582 084.00 | 713 184.00 | | 582 084.00 |
| |
| 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 | 6 334 030.00 | | 1 132 611.00 | 6 334 030.00 |
I3 DECREASES Total Financial Fixed Assets | | 280 295.00 | 7 185 741.00 | |
I4 DECREASES Grand Total | | 280 295.00 | 7 186 346.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 605.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 605.00 | | | 605.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 333 425.00 | | 1 132 611.00 | 6 333 425.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 605.00 | | | 605.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 605.00 | | | 605.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 108 625.00 | | | 108 625.00 |
7B Total provisions for depreciation | 422 627.00 | | | 422 627.00 |
7C Grand total | 422 627.00 | | | 422 627.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 2 949.00 | 2 949.00 | | 2 949.00 |
8E Income Taxes | 17 177.00 | 17 177.00 | | 17 177.00 |
8K Other liabilities (including liabilities related to repo transactions) | 116 258.00 | 116 258.00 | | 116 258.00 |
UL Receivables related to investments | 3 637 485.00 | | 3 637 485.00 | 3 637 485.00 |
VB VAT | 2 397.00 | 2 397.00 | | 2 397.00 |
VI Group and Associates | 118 717.00 | 118 717.00 | | 118 717.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 639 883.00 | 2 398.00 | 3 637 485.00 | 3 639 883.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 255 101.00 | 255 101.00 | | 255 101.00 |
