| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 431.00 | 431.00 | | 431.00 |
AT Other tangible assets | 1 076.00 | 1 076.00 | | 1 076.00 |
BB Receivables related to investments | 3 309.00 | | 3 309.00 | 3 309.00 |
BJ TOTAL (I) | 4 817.00 | 1 508.00 | 3 309.00 | 4 817.00 |
BZ Other receivables | 347 474.00 | | 347 474.00 | 347 474.00 |
CD Marketable securities | 1 017 118.00 | 175.00 | 1 016 943.00 | 1 017 118.00 |
CF Cash and cash equivalents | 206 300.00 | | 206 300.00 | 206 300.00 |
CJ TOTAL (II) | 1 570 893.00 | 175.00 | 1 570 718.00 | 1 570 893.00 |
CO Grand total (0 to V) | 1 575 710.00 | 1 682.00 | 1 574 027.00 | 1 575 710.00 |
CS Evaluated investments - equity method | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 450 000.00 | 450 000.00 | | 450 000.00 |
DD Legal reserve (1) | 45 000.00 | 45 000.00 | | 45 000.00 |
DG Other reserves | 289 357.00 | 453 128.00 | | 289 357.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 130 258.00 | 36 229.00 | | 130 258.00 |
DL TOTAL (I) | 914 615.00 | 984 357.00 | | 914 615.00 |
DQ Provisions for Expenses | 227 322.00 | 227 322.00 | | 227 322.00 |
DR TOTAL (IV) | 227 322.00 | 227 322.00 | | 227 322.00 |
DV Miscellaneous Loans and Financial Debts (4) | 403 228.00 | 399 840.00 | | 403 228.00 |
DX Trade payables and related accounts | 6 212.00 | 11 209.00 | | 6 212.00 |
DY Tax and social security liabilities | 14 250.00 | 15 007.00 | | 14 250.00 |
EA Other liabilities | 8 400.00 | 8 400.00 | | 8 400.00 |
EC TOTAL (IV) | 432 090.00 | 434 456.00 | | 432 090.00 |
EE Grand total (I to V) | 1 574 027.00 | 1 646 135.00 | | 1 574 027.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2.00 | |
FW Other purchases and external expenses | | | 14 201.00 | |
FX Taxes, duties, and similar payments | | | 1 249.00 | |
FY Salaries and Wages | | | 18 000.00 | |
FZ Social Security Contributions | | | 9 339.00 | |
GB Operating Expenses - Provisions | | | | |
GE Other Expenses | | | 8 400.00 | |
GF Total Operating Expenses (II) | | | 51 188.00 | |
GG - OPERATING RESULT (I - II) | | | -51 187.00 | |
GP Total financial income (V) | | | 201 702.00 | |
GU Total financial expenses (VI) | | | 5 848.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 195 855.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 144 668.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 14 410.00 | 13 975.00 | | 14 410.00 |
HL TOTAL REVENUE (I + III + V + VII) | 201 704.00 | 107 983.00 | | 201 704.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 71 446.00 | 71 754.00 | | 71 446.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 130 258.00 | 36 229.00 | | 130 258.00 |
| |
| 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 | 4 817.00 | | | 4 817.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 309.00 | |
I4 DECREASES Grand Total | | | 4 817.00 | |
IO DECREASES Total including other intangible assets | | | 431.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 076.00 | |
KD ACQUISITIONS Total including other intangible assets | 431.00 | | | 431.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 076.00 | | | 1 076.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 309.00 | | | 3 309.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 508.00 | | | 1 508.00 |
PE DEPRECIATION Total including other intangible assets | 431.00 | | | 431.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 076.00 | | | 1 076.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 227 322.00 | | | 227 322.00 |
7C Grand total | 227 322.00 | | | 227 322.00 |
| |
| 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 | 6 212.00 | 6 212.00 | | 6 212.00 |
8D Social Security and Other Social Organizations | 14 250.00 | 14 250.00 | | 14 250.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 400.00 | 8 400.00 | | 8 400.00 |
VI Group and Associates | 403 228.00 | 403 228.00 | | 403 228.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 347 474.00 | 347 474.00 | | 347 474.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 347 474.00 | 347 474.00 | | 347 474.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 432 090.00 | 432 090.00 | | 432 090.00 |
