| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 343 399.00 | | 343 399.00 | 343 399.00 |
BD Other fixed assets | 9 120.00 | | 9 120.00 | 9 120.00 |
BJ TOTAL (I) | 402 539.00 | | 402 539.00 | 402 539.00 |
BZ Other receivables | 65 964.00 | | 65 964.00 | 65 964.00 |
CD Marketable securities | 1 241 258.00 | 1 052.00 | 1 240 206.00 | 1 241 258.00 |
CF Cash and cash equivalents | 908 249.00 | | 908 249.00 | 908 249.00 |
CJ TOTAL (II) | 2 215 470.00 | 1 052.00 | 2 214 418.00 | 2 215 470.00 |
CO Grand total (0 to V) | 2 618 009.00 | 1 052.00 | 2 616 957.00 | 2 618 009.00 |
CP Shares due in less than one year | 1 045.00 | | | 1 045.00 |
CU Other investments | 50 020.00 | | 50 020.00 | 50 020.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 2 570 663.00 | 520 933.00 | | 2 570 663.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -18 217.00 | 2 049 730.00 | | -18 217.00 |
DL TOTAL (I) | 2 596 446.00 | 2 614 663.00 | | 2 596 446.00 |
DU Loans and Debts from Credit Institutions (3) | 200.00 | 187.00 | | 200.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 8 855.00 | | |
DX Trade payables and related accounts | 16 735.00 | 2 553.00 | | 16 735.00 |
DY Tax and social security liabilities | | 53 791.00 | | |
EA Other liabilities | 3 577.00 | | | 3 577.00 |
EC TOTAL (IV) | 20 512.00 | 65 386.00 | | 20 512.00 |
EE Grand total (I to V) | 2 616 957.00 | 2 680 049.00 | | 2 616 957.00 |
EG Accrued income and payables due within one year | 20 512.00 | 65 386.00 | | 20 512.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 219.00 | |
FR Total operating income (I) | | | 219.00 | |
FW Other purchases and external expenses | | | 31 782.00 | |
FX Taxes, duties, and similar payments | | | 125.00 | |
FZ Social Security Contributions | | | | |
GF Total Operating Expenses (II) | | | 31 907.00 | |
GG - OPERATING RESULT (I - II) | | | -31 688.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GK Income from other securities and fixed asset receivables | | | 1 045.00 | |
GL Other interest and similar income | | | 6 361.00 | |
GP Total financial income (V) | | | 7 405.00 | |
GQ Financial allocations to depreciation and provisions | | | 348.00 | |
GR Interest and similar expenses | | | 536.00 | |
GU Total financial expenses (VI) | | | 884.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 522.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -25 166.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 2 352 192.00 | | |
HC Reversals of provisions and transfers of expenses | | 21 456.00 | | |
HD Total exceptional income (VII) | | 2 373 648.00 | | |
HF Exceptional expenses on capital transactions | | 469 456.00 | | |
HG Exceptional depreciation and provisions | | 3 935.00 | | |
HH Total exceptional expenses (VIII) | | 473 391.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1 900 257.00 | | |
HK Income tax | -6 949.00 | 53 791.00 | | -6 949.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 625.00 | 2 573 776.00 | | 7 625.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 842.00 | 524 046.00 | | 25 842.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -18 217.00 | 2 049 730.00 | | -18 217.00 |
| |
| 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 | 9 008.00 | | 393 531.00 | 9 008.00 |
I3 DECREASES Total Financial Fixed Assets | | | 402 539.00 | |
I4 DECREASES Grand Total | | | 402 539.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 008.00 | | 393 531.00 | 9 008.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 704.00 | 348.00 | | 704.00 |
7B Total provisions for depreciation | 704.00 | 348.00 | | 704.00 |
7C Grand total | 704.00 | 348.00 | | 704.00 |
UG - Financial | | 348.00 | | |
| |
| 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 | 16 735.00 | 16 735.00 | | 16 735.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 577.00 | 3 577.00 | | 3 577.00 |
UL Receivables related to investments | 343 399.00 | 1 045.00 | 342 354.00 | 343 399.00 |
VG Loans with a maturity of up to one year at origin | 200.00 | 200.00 | | 200.00 |
VM Income taxes | 6 949.00 | 6 949.00 | | 6 949.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 59 015.00 | 59 015.00 | | 59 015.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 409 363.00 | 67 009.00 | 342 354.00 | 409 363.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 20 512.00 | 20 512.00 | | 20 512.00 |
