| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 23 003.00 | 7 080.00 | 15 923.00 | 23 003.00 |
AT Other tangible assets | 749.00 | 749.00 | | 749.00 |
BB Receivables related to investments | 11 342.00 | | 11 342.00 | 11 342.00 |
BJ TOTAL (I) | 100 358.00 | 7 829.00 | 92 528.00 | 100 358.00 |
CD Marketable securities | 42 000.00 | | 42 000.00 | 42 000.00 |
CF Cash and cash equivalents | 113 449.00 | | 113 449.00 | 113 449.00 |
CJ TOTAL (II) | 155 449.00 | | 155 449.00 | 155 449.00 |
CO Grand total (0 to V) | 255 807.00 | 7 829.00 | 247 977.00 | 255 807.00 |
CU Other investments | 65 264.00 | | 65 264.00 | 65 264.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 167 490.00 | 167 490.00 | | 167 490.00 |
DD Legal reserve (1) | 193.00 | 193.00 | | 193.00 |
DF Regulated reserves (1) | 122.00 | 122.00 | | 122.00 |
DH Retained earnings | 19 424.00 | 19 450.00 | | 19 424.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 921.00 | -27.00 | | -5 921.00 |
DL TOTAL (I) | 181 309.00 | 187 229.00 | | 181 309.00 |
DV Miscellaneous Loans and Financial Debts (4) | 65 069.00 | 61 104.00 | | 65 069.00 |
DX Trade payables and related accounts | 1 600.00 | 1 800.00 | | 1 600.00 |
EC TOTAL (IV) | 66 669.00 | 62 904.00 | | 66 669.00 |
EE Grand total (I to V) | 247 977.00 | 250 134.00 | | 247 977.00 |
EG Accrued income and payables due within one year | 66 669.00 | 62 904.00 | | 66 669.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 289.00 | |
FX Taxes, duties, and similar payments | | | 157.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 848.00 | |
GE Other Expenses | | | 11.00 | |
GF Total Operating Expenses (II) | | | 11 305.00 | |
GG - OPERATING RESULT (I - II) | | | -11 305.00 | |
GH Attributed profit or transferred loss (III) | | | | |
GP Total financial income (V) | | | 5 384.00 | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 5 384.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 921.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 5 384.00 | 8 623.00 | | 5 384.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 305.00 | 8 650.00 | | 11 305.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 921.00 | -27.00 | | -5 921.00 |
| |
| 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 | 93 837.00 | | 6 532.00 | 93 837.00 |
I3 DECREASES Total Financial Fixed Assets | | 11.00 | 76 605.00 | |
I4 DECREASES Grand Total | | 11.00 | 100 358.00 | |
IO DECREASES Total including other intangible assets | | | 23 003.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 749.00 | |
KD ACQUISITIONS Total including other intangible assets | 23 003.00 | | | 23 003.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 749.00 | | | 749.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 70 084.00 | | 6 532.00 | 70 084.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 981.00 | 4 848.00 | | 2 981.00 |
PE DEPRECIATION Total including other intangible assets | 2 232.00 | 4 848.00 | | 2 232.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 749.00 | | | 749.00 |
| |
| 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 | 1 600.00 | 1 600.00 | | 1 600.00 |
UL Receivables related to investments | 11 342.00 | | 11 342.00 | 11 342.00 |
VI Group and Associates | 65 069.00 | 65 069.00 | | 65 069.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 342.00 | | 11 342.00 | 11 342.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 66 669.00 | 66 669.00 | | 66 669.00 |
