| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 13 296.00 | 13 296.00 | | 13 296.00 |
AT Other tangible assets | 1 194.00 | 1 194.00 | | 1 194.00 |
BB Receivables related to investments | 163 489.00 | 141 468.00 | 22 021.00 | 163 489.00 |
BJ TOTAL (I) | 365 167.00 | 163 438.00 | 201 728.00 | 365 167.00 |
BX Customers and related accounts | 26 270.00 | 12 051.00 | 14 218.00 | 26 270.00 |
BZ Other receivables | 2 554.00 | | 2 554.00 | 2 554.00 |
CD Marketable securities | 1 562 919.00 | | 1 562 919.00 | 1 562 919.00 |
CF Cash and cash equivalents | 11 398.00 | | 11 398.00 | 11 398.00 |
CJ TOTAL (II) | 1 603 143.00 | 12 051.00 | 1 591 091.00 | 1 603 143.00 |
CO Grand total (0 to V) | 1 968 311.00 | 175 490.00 | 1 792 820.00 | 1 968 311.00 |
CS Evaluated investments - equity method | 187 187.00 | 7 480.00 | 179 707.00 | 187 187.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 000.00 | 80 000.00 | | 80 000.00 |
DD Legal reserve (1) | 10 429.00 | 10 429.00 | | 10 429.00 |
DG Other reserves | 1 349 131.00 | 1 161 419.00 | | 1 349 131.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 201 158.00 | 264 211.00 | | 201 158.00 |
DL TOTAL (I) | 1 640 719.00 | 1 516 060.00 | | 1 640 719.00 |
DV Miscellaneous Loans and Financial Debts (4) | 131 167.00 | 54 849.00 | | 131 167.00 |
DX Trade payables and related accounts | 3 869.00 | 3 655.00 | | 3 869.00 |
DY Tax and social security liabilities | 17 064.00 | 15 405.00 | | 17 064.00 |
EC TOTAL (IV) | 152 101.00 | 73 910.00 | | 152 101.00 |
EE Grand total (I to V) | 1 792 820.00 | 1 589 970.00 | | 1 792 820.00 |
EG Accrued income and payables due within one year | | 73 910.00 | | |
| |
| 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 | 480 266.00 | 69.00 | | 480 266.00 |
I3 DECREASES Total Financial Fixed Assets | | 115 167.00 | 350 677.00 | |
I4 DECREASES Grand Total | | 115 167.00 | 365 168.00 | |
IO DECREASES Total including other intangible assets | | | 13 297.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 194.00 | |
KD ACQUISITIONS Total including other intangible assets | 13 297.00 | | | 13 297.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 194.00 | | | 1 194.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 465 775.00 | 69.00 | | 465 775.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 14 491.00 | | | 14 491.00 |
PE DEPRECIATION Total including other intangible assets | 13 297.00 | | | 13 297.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 194.00 | | | 1 194.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 141 468.00 | 141 468.00 | | 141 468.00 |
6T Receivables | 12 052.00 | 12 052.00 | | 12 052.00 |
7B Total provisions for depreciation | 148 948.00 | 12 052.00 | 161 000.00 | 148 948.00 |
7C Grand total | 148 948.00 | 12 052.00 | 161 000.00 | 148 948.00 |
UE of which provisions and reversals: - Operating | | 12 052.00 | | |
| |
| 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 | 3 869.00 | 3 869.00 | | 3 869.00 |
8C Staff and Related Accounts | 4 867.00 | 4 867.00 | | 4 867.00 |
8D Social Security and Other Social Organizations | 5 501.00 | 5 501.00 | | 5 501.00 |
8E Income Taxes | 2 120.00 | 2 120.00 | | 2 120.00 |
UL Receivables related to investments | 163 490.00 | | 163 490.00 | 163 490.00 |
UX Other trade receivables | 26 271.00 | 26 271.00 | | 26 271.00 |
VB VAT | 2 074.00 | 2 074.00 | | 2 074.00 |
VI Group and Associates | 131 167.00 | 131 167.00 | | 131 167.00 |
VQ Other Taxes, Duties, and Similar Debts | 218.00 | 218.00 | | 218.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 481.00 | 481.00 | | 481.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 192 316.00 | 28 826.00 | 163 490.00 | 192 316.00 |
VW VAT | 4 359.00 | 4 359.00 | | 4 359.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 152 101.00 | 152 101.00 | | 152 101.00 |
