| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 2 037 826.00 | | 2 037 826.00 | 2 037 826.00 |
BJ TOTAL (I) | 2 841 882.00 | | 2 841 882.00 | 2 841 882.00 |
BZ Other receivables | 426 647.00 | | 426 647.00 | 426 647.00 |
CD Marketable securities | 2 087 828.00 | | 2 087 828.00 | 2 087 828.00 |
CF Cash and cash equivalents | 25 354.00 | | 25 354.00 | 25 354.00 |
CJ TOTAL (II) | 2 539 829.00 | | 2 539 829.00 | 2 539 829.00 |
CO Grand total (0 to V) | 5 381 711.00 | | 5 381 711.00 | 5 381 711.00 |
CP Shares due in less than one year | 2 037 826.00 | | | 2 037 826.00 |
CU Other investments | 804 056.00 | | 804 056.00 | 804 056.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 5 101 374.00 | 5 013 341.00 | | 5 101 374.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 25 490.00 | 88 033.00 | | 25 490.00 |
DL TOTAL (I) | 5 137 864.00 | 5 112 374.00 | | 5 137 864.00 |
DV Miscellaneous Loans and Financial Debts (4) | 222 159.00 | 222 159.00 | | 222 159.00 |
DX Trade payables and related accounts | 3 672.00 | 1 560.00 | | 3 672.00 |
DY Tax and social security liabilities | 202.00 | 1 910.00 | | 202.00 |
EA Other liabilities | 17 815.00 | 17 815.00 | | 17 815.00 |
EC TOTAL (IV) | 243 847.00 | 243 443.00 | | 243 847.00 |
EE Grand total (I to V) | 5 381 711.00 | 5 355 818.00 | | 5 381 711.00 |
EG Accrued income and payables due within one year | 243 847.00 | 243 443.00 | | 243 847.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 357.00 | |
GF Total Operating Expenses (II) | | | 5 358.00 | |
GG - OPERATING RESULT (I - II) | | | -5 358.00 | |
GL Other interest and similar income | | | 25 132.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GO Net income from sales of marketable securities | | | 7 828.00 | |
GP Total financial income (V) | | | 32 961.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 32 961.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 603.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 113.00 | 1 910.00 | | 2 113.00 |
HL TOTAL REVENUE (I + III + V + VII) | 32 961.00 | 93 748.00 | | 32 961.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 471.00 | 5 715.00 | | 7 471.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 25 490.00 | 88 033.00 | | 25 490.00 |
| |
| 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 | 2 818 315.00 | | 823 358.00 | 2 818 315.00 |
I3 DECREASES Total Financial Fixed Assets | | 799 791.00 | 2 841 882.00 | |
I4 DECREASES Grand Total | | 799 791.00 | 2 841 882.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 818 315.00 | | 823 358.00 | 2 818 315.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | | 26 505.00 | 26 505.00 | |
7C Grand total | | 26 505.00 | 26 505.00 | |
| |
| 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 | 3 672.00 | 3 672.00 | | 3 672.00 |
8E Income Taxes | 202.00 | 202.00 | | 202.00 |
8K Other liabilities (including liabilities related to repo transactions) | 17 815.00 | 17 815.00 | | 17 815.00 |
UL Receivables related to investments | 2 037 826.00 | 2 037 826.00 | | 2 037 826.00 |
VB VAT | 2 839.00 | 2 839.00 | | 2 839.00 |
VC Group and associates | 393 808.00 | 393 808.00 | | 393 808.00 |
VI Group and Associates | 222 159.00 | 222 159.00 | | 222 159.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 30 000.00 | 30 000.00 | | 30 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 464 473.00 | 2 464 473.00 | | 2 464 473.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 243 847.00 | 243 847.00 | | 243 847.00 |
