| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 660.00 | 2 205.00 | 1 455.00 | 3 660.00 |
BB Receivables related to investments | 740 923.00 | | 740 923.00 | 740 923.00 |
BD Other fixed assets | 228.00 | | 228.00 | 228.00 |
BJ TOTAL (I) | 744 872.00 | 2 205.00 | 742 667.00 | 744 872.00 |
BZ Other receivables | 2 226 771.00 | 62 084.00 | 2 164 687.00 | 2 226 771.00 |
CF Cash and cash equivalents | 132 248.00 | | 132 248.00 | 132 248.00 |
CJ TOTAL (II) | 2 359 020.00 | 62 084.00 | 2 296 936.00 | 2 359 020.00 |
CO Grand total (0 to V) | 3 103 892.00 | 64 289.00 | 3 039 603.00 | 3 103 892.00 |
CS Evaluated investments - equity method | 60.00 | | 60.00 | 60.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DG Other reserves | 2 894 039.00 | 2 907 603.00 | | 2 894 039.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 97 397.00 | -13 563.00 | | 97 397.00 |
DL TOTAL (I) | 3 032 137.00 | 2 934 739.00 | | 3 032 137.00 |
DU Loans and Debts from Credit Institutions (3) | 29.00 | 28.00 | | 29.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 409.00 | 169 652.00 | | 3 409.00 |
DX Trade payables and related accounts | 1 092.00 | 3 043.00 | | 1 092.00 |
DY Tax and social security liabilities | 2 801.00 | 1 831.00 | | 2 801.00 |
EA Other liabilities | 133.00 | 90.00 | | 133.00 |
EC TOTAL (IV) | 7 466.00 | 174 647.00 | | 7 466.00 |
EE Grand total (I to V) | 3 039 603.00 | 3 109 387.00 | | 3 039 603.00 |
EG Accrued income and payables due within one year | 29.00 | 28.00 | | 29.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 876.00 | |
FX Taxes, duties, and similar payments | | | 96.00 | |
FY Salaries and Wages | | | 7 035.00 | |
FZ Social Security Contributions | | | 2 688.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 898.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 18 596.00 | |
GG - OPERATING RESULT (I - II) | | | -18 596.00 | |
GL Other interest and similar income | | | 62 905.00 | |
GM Reversals of provisions and transfers of expenses | | | 121 139.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | 184 044.00 | |
GQ Financial allocations to depreciation and provisions | | | 62 084.00 | |
GR Interest and similar expenses | | | 1 177.00 | |
GT Net expenses on sales of marketable securities | | | 2 920.00 | |
GU Total financial expenses (VI) | | | 66 182.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 117 862.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 99 266.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 869.00 | | | 1 869.00 |
HL TOTAL REVENUE (I + III + V + VII) | 184 044.00 | 320 932.00 | | 184 044.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 86 647.00 | 334 495.00 | | 86 647.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 97 397.00 | -13 563.00 | | 97 397.00 |
| |
| 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 | 863 842.00 | | 1 662.00 | 863 842.00 |
I3 DECREASES Total Financial Fixed Assets | 119 932.00 | | 741 212.00 | 119 932.00 |
I4 DECREASES Grand Total | 119 932.00 | 699.00 | 744 873.00 | 119 932.00 |
IY DECREASES Total Tangible Fixed Assets | | 699.00 | 3 661.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 698.00 | | 1 662.00 | 2 698.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 861 144.00 | | | 861 144.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 006.00 | 898.00 | 699.00 | 2 006.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 006.00 | 898.00 | 699.00 | 2 006.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 121 139.00 | 62 084.00 | 121 139.00 | 121 139.00 |
7B Total provisions for depreciation | 121 139.00 | 62 084.00 | 121 139.00 | 121 139.00 |
7C Grand total | 121 139.00 | 62 084.00 | 121 139.00 | 121 139.00 |
UG - Financial | | 62 084.00 | 121 139.00 | |
| |
| 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 | 1 092.00 | 1 092.00 | | 1 092.00 |
8C Staff and Related Accounts | 396.00 | 396.00 | | 396.00 |
8D Social Security and Other Social Organizations | 536.00 | 536.00 | | 536.00 |
8E Income Taxes | 1 869.00 | 1 869.00 | | 1 869.00 |
8K Other liabilities (including liabilities related to repo transactions) | 134.00 | 134.00 | | 134.00 |
UL Receivables related to investments | 740 924.00 | 740 924.00 | | 740 924.00 |
UT Other financial assets | 228.00 | | 228.00 | 228.00 |
VG Loans with a maturity of up to one year at origin | 30.00 | 30.00 | | 30.00 |
VI Group and Associates | 3 409.00 | 3 409.00 | | 3 409.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 741 152.00 | 740 924.00 | 228.00 | 741 152.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 466.00 | 7 466.00 | | 7 466.00 |
