| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 19 825.00 | 18 771.00 | 1 054.00 | 19 825.00 |
BB Receivables related to investments | 1 382 027.00 | | 1 382 027.00 | 1 382 027.00 |
BD Other fixed assets | 1 008.00 | | 1 008.00 | 1 008.00 |
BJ TOTAL (I) | 1 417 293.00 | 18 771.00 | 1 398 523.00 | 1 417 293.00 |
BZ Other receivables | 2 226.00 | | 2 226.00 | 2 226.00 |
CF Cash and cash equivalents | 586 063.00 | | 586 063.00 | 586 063.00 |
CJ TOTAL (II) | 588 289.00 | | 588 289.00 | 588 289.00 |
CO Grand total (0 to V) | 2 005 583.00 | 18 771.00 | 1 986 812.00 | 2 005 583.00 |
CP Shares due in less than one year | 1 382 027.00 | | | 1 382 027.00 |
CU Other investments | 14 434.00 | | 14 434.00 | 14 434.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 946.00 | 5 946.00 | | 5 946.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 1 865 884.00 | 1 792 282.00 | | 1 865 884.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 105 650.00 | 123 602.00 | | 105 650.00 |
DL TOTAL (I) | 1 978 242.00 | 1 922 593.00 | | 1 978 242.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 569.00 | 4 890.00 | | 8 569.00 |
DX Trade payables and related accounts | | 1 197.00 | | |
DY Tax and social security liabilities | | 2 901.00 | | |
EC TOTAL (IV) | 8 569.00 | 8 987.00 | | 8 569.00 |
EE Grand total (I to V) | 1 986 812.00 | 1 931 580.00 | | 1 986 812.00 |
EG Accrued income and payables due within one year | 8 569.00 | 8 987.00 | | 8 569.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 1 962.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 965.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 5 926.00 | |
GG - OPERATING RESULT (I - II) | | | -5 926.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 143 996.00 | |
GL Other interest and similar income | | | 28.00 | |
GP Total financial income (V) | | | 144 024.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 144 024.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 138 098.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 32 448.00 | 32 898.00 | | 32 448.00 |
HL TOTAL REVENUE (I + III + V + VII) | 144 024.00 | 163 372.00 | | 144 024.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 38 374.00 | 39 770.00 | | 38 374.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 105 650.00 | 123 602.00 | | 105 650.00 |
| |
| 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 | 1 273 297.00 | | 143 996.00 | 1 273 297.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 397 469.00 | |
I4 DECREASES Grand Total | | | 1 417 293.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 19 825.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 19 825.00 | | | 19 825.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 253 473.00 | | 143 996.00 | 1 253 473.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 14 806.00 | 3 965.00 | | 14 806.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 14 806.00 | 3 965.00 | | 14 806.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UL Receivables related to investments | 1 382 027.00 | 1 382 027.00 | | 1 382 027.00 |
VI Group and Associates | 8 569.00 | 8 569.00 | | 8 569.00 |
VM Income taxes | 2 226.00 | 2 226.00 | | 2 226.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 384 253.00 | 1 384 253.00 | | 1 384 253.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 569.00 | 8 569.00 | | 8 569.00 |
