| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 962 081.00 | | 1 962 081.00 | 1 962 081.00 |
BH Other financial assets | 25 000.00 | | 25 000.00 | 25 000.00 |
BJ TOTAL (I) | 13 579 631.00 | 91 433.00 | 13 488 199.00 | 13 579 631.00 |
BZ Other receivables | 1 349 843.00 | 50 693.00 | 1 299 149.00 | 1 349 843.00 |
CF Cash and cash equivalents | 36 354.00 | | 36 354.00 | 36 354.00 |
CJ TOTAL (II) | 1 386 197.00 | 50 693.00 | 1 335 504.00 | 1 386 197.00 |
CN Currency translation adjustments (V) | 28.00 | | 28.00 | 28.00 |
CO Grand total (0 to V) | 14 965 856.00 | 142 126.00 | 14 823 731.00 | 14 965 856.00 |
CP Shares due in less than one year | 455 176.00 | | | 455 176.00 |
CR Shares due in more than one year | 1 349 843.00 | | | 1 349 843.00 |
CU Other investments | 11 592 550.00 | 91 433.00 | 11 501 117.00 | 11 592 550.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 500 000.00 | 9 500 000.00 | | 9 500 000.00 |
DD Legal reserve (1) | 193 777.00 | 159 731.00 | | 193 777.00 |
DG Other reserves | 3 681 758.00 | 3 034 889.00 | | 3 681 758.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 671 284.00 | 680 915.00 | | 671 284.00 |
DL TOTAL (I) | 14 046 819.00 | 13 375 535.00 | | 14 046 819.00 |
DP Provisions for Risks | 28.00 | 3 786.00 | | 28.00 |
DR TOTAL (IV) | 28.00 | 3 786.00 | | 28.00 |
DU Loans and Debts from Credit Institutions (3) | 100 000.00 | 251 391.00 | | 100 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 655 558.00 | 1 408 465.00 | | 655 558.00 |
DX Trade payables and related accounts | 20 750.00 | 10 480.00 | | 20 750.00 |
DY Tax and social security liabilities | 575.00 | 7 980.00 | | 575.00 |
EC TOTAL (IV) | 776 883.00 | 1 678 316.00 | | 776 883.00 |
EE Grand total (I to V) | 14 823 731.00 | 15 057 637.00 | | 14 823 731.00 |
EG Accrued income and payables due within one year | 380 236.00 | 1 016 585.00 | | 380 236.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 30 276.00 | |
FX Taxes, duties, and similar payments | | | | |
GC Operating Expenses - Current Assets: Provisions | | | 10 953.00 | |
GF Total Operating Expenses (II) | | | 41 229.00 | |
GG - OPERATING RESULT (I - II) | | | -41 229.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 700 000.00 | |
GK Income from other securities and fixed asset receivables | | | 41 483.00 | |
GM Reversals of provisions and transfers of expenses | | | 3 786.00 | |
GP Total financial income (V) | | | 745 269.00 | |
GQ Financial allocations to depreciation and provisions | | | 11 461.00 | |
GR Interest and similar expenses | | | 12 402.00 | |
GS Negative differences of foreign exchange | | | 339.00 | |
GU Total financial expenses (VI) | | | 24 202.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 721 068.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 679 839.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 8 555.00 | 7 980.00 | | 8 555.00 |
HL TOTAL REVENUE (I + III + V + VII) | 745 269.00 | 741 539.00 | | 745 269.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 73 986.00 | 60 624.00 | | 73 986.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 671 284.00 | 680 915.00 | | 671 284.00 |
| |
| 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 | 13 880 384.00 | | 60 403.00 | 13 880 384.00 |
I3 DECREASES Total Financial Fixed Assets | | 361 155.00 | 13 579 631.00 | |
I4 DECREASES Grand Total | | 361 155.00 | 13 579 631.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 13 880 384.00 | | 60 403.00 | 13 880 384.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4X Provisions for pensions and similar obligations | | | | |
5Z Total provisions for risks and expenses | 3 786.00 | 28.00 | 3 786.00 | 3 786.00 |
6X Other provisions for depreciation | 39 740.00 | 10 953.00 | | 39 740.00 |
7B Total provisions for depreciation | 119 740.00 | 22 386.00 | | 119 740.00 |
7C Grand total | 123 526.00 | 22 414.00 | 3 786.00 | 123 526.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | 10 953.00 | | |
UG - Financial | | 11 461.00 | 3 786.00 | |
| |
| 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 | 20 750.00 | 20 750.00 | | 20 750.00 |
8E Income Taxes | 575.00 | 575.00 | | 575.00 |
UL Receivables related to investments | 1 962 081.00 | 430 176.00 | 1 531 905.00 | 1 962 081.00 |
UT Other financial assets | 25 000.00 | 25 000.00 | | 25 000.00 |
VC Group and associates | 1 349 843.00 | | 1 349 843.00 | 1 349 843.00 |
VH Loans with a maturity of more than one year at origin | 100 000.00 | 100 000.00 | | 100 000.00 |
VI Group and Associates | 655 558.00 | 258 911.00 | 396 647.00 | 655 558.00 |
VK Loans repaid during the year | 150 000.00 | | | 150 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 336 924.00 | 455 176.00 | 2 881 748.00 | 3 336 924.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 776 883.00 | 380 236.00 | 396 647.00 | 776 883.00 |
