| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 10 316.00 | 5 816.00 | 4 500.00 | 10 316.00 |
BB Receivables related to investments | 1 276 118.00 | | 1 276 118.00 | 1 276 118.00 |
BJ TOTAL (I) | 1 301 735.00 | 5 816.00 | 1 295 918.00 | 1 301 735.00 |
BZ Other receivables | 13 896.00 | | 13 896.00 | 13 896.00 |
CD Marketable securities | 861 607.00 | 4 030.00 | 857 577.00 | 861 607.00 |
CF Cash and cash equivalents | 3 521.00 | | 3 521.00 | 3 521.00 |
CJ TOTAL (II) | 879 025.00 | 4 030.00 | 874 995.00 | 879 025.00 |
CO Grand total (0 to V) | 2 180 760.00 | 9 846.00 | 2 170 914.00 | 2 180 760.00 |
CP Shares due in less than one year | 1 276.00 | | | 1 276.00 |
CU Other investments | 15 300.00 | | 15 300.00 | 15 300.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 676 300.00 | 676 300.00 | | 676 300.00 |
DD Legal reserve (1) | 67 630.00 | 67 630.00 | | 67 630.00 |
DG Other reserves | 1 363 239.00 | 1 363 239.00 | | 1 363 239.00 |
DH Retained earnings | -54 672.00 | | | -54 672.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 516.00 | -54 672.00 | | 24 516.00 |
DL TOTAL (I) | 2 077 013.00 | 2 052 496.00 | | 2 077 013.00 |
DU Loans and Debts from Credit Institutions (3) | 80 000.00 | 150 000.00 | | 80 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 536.00 | 5 536.00 | | 11 536.00 |
DY Tax and social security liabilities | 2 364.00 | 915.00 | | 2 364.00 |
EC TOTAL (IV) | 93 900.00 | 156 451.00 | | 93 900.00 |
EE Grand total (I to V) | 2 170 914.00 | 2 208 948.00 | | 2 170 914.00 |
EG Accrued income and payables due within one year | 93 900.00 | 156 451.00 | | 93 900.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 5 481.00 | |
FX Taxes, duties, and similar payments | | | 236.00 | |
FY Salaries and Wages | | | 8 849.00 | |
FZ Social Security Contributions | | | 3 961.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 18 528.00 | |
GG - OPERATING RESULT (I - II) | | | -18 528.00 | |
GL Other interest and similar income | | | | |
GM Reversals of provisions and transfers of expenses | | | 21 578.00 | |
GO Net income from sales of marketable securities | | | 23 382.00 | |
GP Total financial income (V) | | | 44 961.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 1 311.00 | |
GT Net expenses on sales of marketable securities | | | 605.00 | |
GU Total financial expenses (VI) | | | 1 917.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 43 044.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 24 516.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 44 961.00 | -4 945.00 | | 44 961.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 445.00 | 49 726.00 | | 20 445.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 24 516.00 | -54 672.00 | | 24 516.00 |
| |
| 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 | 1 206 235.00 | | 135 682.00 | 1 206 235.00 |
I3 DECREASES Total Financial Fixed Assets | | 40 182.00 | 1 291 418.00 | |
I4 DECREASES Grand Total | | 40 182.00 | 1 301 735.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 10 316.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 316.00 | | | 10 316.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 195 918.00 | | 135 682.00 | 1 195 918.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 816.00 | | | 5 816.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 816.00 | | | 5 816.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8C Staff and Related Accounts | 2 128.00 | 2 128.00 | | 2 128.00 |
UL Receivables related to investments | 1 276 118.00 | 1 276 118.00 | | 1 276 118.00 |
VB VAT | 525.00 | 525.00 | | 525.00 |
VH Loans with a maturity of more than one year at origin | 80 000.00 | 80 000.00 | | 80 000.00 |
VI Group and Associates | 11 536.00 | 11 536.00 | | 11 536.00 |
VJ Loans taken out during the year | 2 471.00 | | | 2 471.00 |
VK Loans repaid during the year | 72 471.00 | | | 72 471.00 |
VM Income taxes | 13 371.00 | 13 371.00 | | 13 371.00 |
VQ Other Taxes, Duties, and Similar Debts | 236.00 | 236.00 | | 236.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 290 014.00 | 1 290 014.00 | | 1 290 014.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 93 900.00 | 93 900.00 | | 93 900.00 |
