| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 101 970.00 | | 101 970.00 | 101 970.00 |
BJ TOTAL (I) | 10 081 867.00 | 9 273.00 | 10 072 594.00 | 10 081 867.00 |
BZ Other receivables | 1 823 290.00 | | 1 823 290.00 | 1 823 290.00 |
CJ TOTAL (II) | 1 823 290.00 | | 1 823 290.00 | 1 823 290.00 |
CO Grand total (0 to V) | 11 905 158.00 | 9 273.00 | 11 895 885.00 | 11 905 158.00 |
CU Other investments | 9 979 896.00 | 9 273.00 | 9 970 623.00 | 9 979 896.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 503 052.00 | 503 052.00 | | 503 052.00 |
DC Revaluation differences | 10 127 819.00 | 10 127 819.00 | | 10 127 819.00 |
DH Retained earnings | | 102.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 260 013.00 | 1 031 502.00 | | 1 260 013.00 |
DL TOTAL (I) | 11 890 885.00 | 11 662 477.00 | | 11 890 885.00 |
DP Provisions for Risks | | 199 793.00 | | |
DR TOTAL (IV) | | 199 793.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | | 2 398.00 | | |
DX Trade payables and related accounts | 5 000.00 | 4 000.00 | | 5 000.00 |
EC TOTAL (IV) | 5 000.00 | 6 398.00 | | 5 000.00 |
EE Grand total (I to V) | 11 895 885.00 | 11 868 668.00 | | 11 895 885.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 17 241.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 17 242.00 | |
GG - OPERATING RESULT (I - II) | | | -17 242.00 | |
GH Attributed profit or transferred loss (III) | | | 101 970.00 | |
GI Supported loss or transferred profit (IV) | | | | |
GJ Financial income from other securities and fixed asset receivables | | | 974 584.00 | |
GL Other interest and similar income | | | | |
GM Reversals of provisions and transfers of expenses | | | 199 794.00 | |
GP Total financial income (V) | | | 1 174 378.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 1 174 378.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 259 106.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -907.00 | 2 396.00 | | -907.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 276 349.00 | 1 076 060.00 | | 1 276 349.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 335.00 | 44 557.00 | | 16 335.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 260 013.00 | 1 031 502.00 | | 1 260 013.00 |
| |
| 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 | 10 123 037.00 | | 101 970.00 | 10 123 037.00 |
I3 DECREASES Total Financial Fixed Assets | | 143 140.00 | 10 081 867.00 | |
I4 DECREASES Grand Total | | 143 140.00 | 10 081 867.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 123 037.00 | | 101 970.00 | 10 123 037.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 199 793.00 | | 199 794.00 | 199 793.00 |
7B Total provisions for depreciation | 9 273.00 | | | 9 273.00 |
7C Grand total | 209 066.00 | | 199 794.00 | 209 066.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | | 199 794.00 | |
| |
| 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 | 5 000.00 | 5 000.00 | | 5 000.00 |
UL Receivables related to investments | 101 970.00 | | 101 970.00 | 101 970.00 |
VC Group and associates | 1 822 160.00 | 1 822 160.00 | | 1 822 160.00 |
VM Income taxes | 1 130.00 | 1 130.00 | | 1 130.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 925 261.00 | 1 823 291.00 | 101 970.00 | 1 925 261.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 000.00 | 5 000.00 | | 5 000.00 |
