| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 58 000.00 | 54 200.00 | 3 800.00 | 58 000.00 |
BB Receivables related to investments | 700 000.00 | | 700 000.00 | 700 000.00 |
BD Other fixed assets | 4 200 685.00 | 2 368 770.00 | 1 831 916.00 | 4 200 685.00 |
BJ TOTAL (I) | 26 869 237.00 | 2 547 970.00 | 24 321 267.00 | 26 869 237.00 |
BZ Other receivables | 13 494.00 | | 13 494.00 | 13 494.00 |
CF Cash and cash equivalents | 3 143 889.00 | | 3 143 889.00 | 3 143 889.00 |
CH Prepaid expenses | 1 567.00 | | 1 567.00 | 1 567.00 |
CJ TOTAL (II) | 3 158 949.00 | | 3 158 949.00 | 3 158 949.00 |
CO Grand total (0 to V) | 30 028 186.00 | 2 547 970.00 | 27 480 216.00 | 30 028 186.00 |
CU Other investments | 21 910 552.00 | 125 000.00 | 21 785 552.00 | 21 910 552.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 250 000.00 | 6 250 000.00 | | 6 250 000.00 |
DD Legal reserve (1) | 625 000.00 | 625 000.00 | | 625 000.00 |
DH Retained earnings | 15 533 799.00 | 16 622 598.00 | | 15 533 799.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 667 663.00 | -1 088 799.00 | | 3 667 663.00 |
DL TOTAL (I) | 26 076 462.00 | 22 408 799.00 | | 26 076 462.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 349 206.00 | 1 900 000.00 | | 1 349 206.00 |
DY Tax and social security liabilities | 33 679.00 | 26 488.00 | | 33 679.00 |
EA Other liabilities | 20 869.00 | 21 684.00 | | 20 869.00 |
EC TOTAL (IV) | 1 403 755.00 | 1 948 172.00 | | 1 403 755.00 |
EE Grand total (I to V) | 27 480 216.00 | 24 356 971.00 | | 27 480 216.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 3 201.00 | |
FR Total operating income (I) | | | 3 201.00 | |
FW Other purchases and external expenses | | | 33 540.00 | |
FX Taxes, duties, and similar payments | | | 26 670.00 | |
FY Salaries and Wages | | | 163 800.00 | |
FZ Social Security Contributions | | | 74 391.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 938.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 307 340.00 | |
GG - OPERATING RESULT (I - II) | | | -304 138.00 | |
GH Attributed profit or transferred loss (III) | | | 261 515.00 | |
GI Supported loss or transferred profit (IV) | | | 39 227.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 421 100.00 | |
GM Reversals of provisions and transfers of expenses | | | 1 281 015.00 | |
GP Total financial income (V) | | | 3 702 116.00 | |
GQ Financial allocations to depreciation and provisions | | | 335.00 | |
GU Total financial expenses (VI) | | | 335.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 701 780.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 619 930.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 857 357.00 | 300 000.00 | | 857 357.00 |
HD Total exceptional income (VII) | 857 357.00 | 300 000.00 | | 857 357.00 |
HE Exceptional expenses on management operations | 340.00 | 602.00 | | 340.00 |
HF Exceptional expenses on capital transactions | 809 284.00 | 300 000.00 | | 809 284.00 |
HH Total exceptional expenses (VIII) | 809 624.00 | 300 602.00 | | 809 624.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 47 733.00 | -602.00 | | 47 733.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 824 189.00 | 872 460.00 | | 4 824 189.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 156 526.00 | 1 961 259.00 | | 1 156 526.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 667 663.00 | -1 088 799.00 | | 3 667 663.00 |
| |
| 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 | 24 545 753.00 | | 3 135 574.00 | 24 545 753.00 |
I3 DECREASES Total Financial Fixed Assets | | 812 089.00 | 26 811 237.00 | |
I4 DECREASES Grand Total | | 812 089.00 | 26 869 237.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 58 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 58 000.00 | | | 58 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 24 487 753.00 | | 3 135 574.00 | 24 487 753.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 45 262.00 | 8 938.00 | | 45 262.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 45 262.00 | 8 938.00 | | 45 262.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 2 392 304.00 | 335.00 | 23 870.00 | 2 392 304.00 |
7B Total provisions for depreciation | 3 899 450.00 | 335.00 | 1 281 015.00 | 3 899 450.00 |
7C Grand total | 3 899 450.00 | 335.00 | 1 281 015.00 | 3 899 450.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 4 052.00 | 4 052.00 | | 4 052.00 |
8D Social Security and Other Social Organizations | 23 537.00 | 23 537.00 | | 23 537.00 |
8K Other liabilities (including liabilities related to repo transactions) | 20 869.00 | 20 869.00 | | 20 869.00 |
UL Receivables related to investments | 700 000.00 | | 700 000.00 | 700 000.00 |
VC Group and associates | 13 494.00 | 13 494.00 | | 13 494.00 |
VI Group and Associates | 1 349 206.00 | 1 349 206.00 | | 1 349 206.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 090.00 | 6 090.00 | | 6 090.00 |
VS Prepaid expenses | 1 567.00 | 1 567.00 | | 1 567.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 715 061.00 | 15 061.00 | 700 000.00 | 715 061.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | | | 1.00 |
