| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 16 332 953.00 | 12 391 566.00 | 3 941 387.00 | 16 332 953.00 |
BB Receivables related to investments | 4 148 215.00 | | 4 148 215.00 | 4 148 215.00 |
BJ TOTAL (I) | 28 029 132.00 | 12 391 566.00 | 15 637 565.00 | 28 029 132.00 |
BZ Other receivables | 2 047 892.00 | | 2 047 892.00 | 2 047 892.00 |
CF Cash and cash equivalents | 55 614.00 | | 55 614.00 | 55 614.00 |
CJ TOTAL (II) | 2 103 506.00 | | 2 103 506.00 | 2 103 506.00 |
CO Grand total (0 to V) | 30 132 638.00 | 12 391 566.00 | 17 741 071.00 | 30 132 638.00 |
CU Other investments | 7 547 964.00 | | 7 547 964.00 | 7 547 964.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 054 000.00 | | | 15 054 000.00 |
DD Legal reserve (1) | 9 279.00 | | | 9 279.00 |
DH Retained earnings | 137 132.00 | | | 137 132.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 529 231.00 | | | 2 529 231.00 |
DL TOTAL (I) | 17 729 641.00 | | | 17 729 641.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 834.00 | | | 9 834.00 |
DX Trade payables and related accounts | 1 596.00 | | | 1 596.00 |
EC TOTAL (IV) | 11 430.00 | | | 11 430.00 |
EE Grand total (I to V) | 17 741 071.00 | | | 17 741 071.00 |
EG Accrued income and payables due within one year | 11 430.00 | | | 11 430.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 278.00 | |
GF Total Operating Expenses (II) | | | 5 278.00 | |
GG - OPERATING RESULT (I - II) | | | -5 278.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 55 359.00 | |
GL Other interest and similar income | | | 2 500 000.00 | |
GP Total financial income (V) | | | 2 555 359.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 555 359.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 550 081.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 240.00 | | | 240.00 |
HD Total exceptional income (VII) | 240.00 | | | 240.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 240.00 | | | 240.00 |
HK Income tax | 21 090.00 | | | 21 090.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 555 599.00 | | | 2 555 599.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 26 368.00 | | | 26 368.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 529 231.00 | | | 2 529 231.00 |
| |
| 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 | 26 081 031.00 | | 1 948 101.00 | 26 081 031.00 |
I3 DECREASES Total Financial Fixed Assets | | | 11 696 178.00 | |
I4 DECREASES Grand Total | | | 28 029 132.00 | |
IO DECREASES Total including other intangible assets | | | 16 332 953.00 | |
KD ACQUISITIONS Total including other intangible assets | 16 332 953.00 | | | 16 332 953.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 748 077.00 | | 1 948 101.00 | 9 748 077.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6A on fixed assets – intangible | 12 391 566.00 | | | 12 391 566.00 |
7B Total provisions for depreciation | 12 391 566.00 | | | 12 391 566.00 |
7C Grand total | 12 391 566.00 | | | 12 391 566.00 |
| |
| 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 | 1 596.00 | 1 596.00 | | 1 596.00 |
UL Receivables related to investments | 4 148 215.00 | | 4 148 215.00 | 4 148 215.00 |
VC Group and associates | 2 047 892.00 | 2 047 892.00 | | 2 047 892.00 |
VI Group and Associates | 9 834.00 | 9 834.00 | | 9 834.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 196 107.00 | 2 047 892.00 | 4 148 215.00 | 6 196 107.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 430.00 | 11 430.00 | | 11 430.00 |
