| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 39 484.00 | 39 484.00 | | 39 484.00 |
BB Receivables related to investments | 307 913.00 | | 307 913.00 | 307 913.00 |
BJ TOTAL (I) | 523 089.00 | 39 484.00 | 483 605.00 | 523 089.00 |
BZ Other receivables | 10 572.00 | | 10 572.00 | 10 572.00 |
CF Cash and cash equivalents | 411 736.00 | | 411 736.00 | 411 736.00 |
CJ TOTAL (II) | 422 308.00 | | 422 308.00 | 422 308.00 |
CO Grand total (0 to V) | 945 397.00 | 39 484.00 | 905 913.00 | 945 397.00 |
CU Other investments | 175 691.00 | | 175 691.00 | 175 691.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 76 000.00 | 76 000.00 | | 76 000.00 |
DD Legal reserve (1) | 7 600.00 | 7 600.00 | | 7 600.00 |
DE Statutory or contractual reserves | 18 889.00 | 18 889.00 | | 18 889.00 |
DF Regulated reserves (1) | 4 939.00 | 4 939.00 | | 4 939.00 |
DG Other reserves | 742 444.00 | 576 808.00 | | 742 444.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 43 468.00 | 165 636.00 | | 43 468.00 |
DK Regulated provisions | 1.00 | | | 1.00 |
DL TOTAL (I) | 893 341.00 | 849 872.00 | | 893 341.00 |
DU Loans and Debts from Credit Institutions (3) | 31.00 | 31.00 | | 31.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 228.00 | 21 346.00 | | 12 228.00 |
DX Trade payables and related accounts | 312.00 | 300.00 | | 312.00 |
DY Tax and social security liabilities | | 6 079.00 | | |
EC TOTAL (IV) | 12 571.00 | 27 756.00 | | 12 571.00 |
EE Grand total (I to V) | 905 913.00 | 877 628.00 | | 905 913.00 |
EG Accrued income and payables due within one year | | 27 756.00 | | |
EI Including equity loans | 12 228.00 | | | 12 228.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FN Capitalized production | | | 1.00 | |
FO Operating subsidies | | | 1.00 | |
FW Other purchases and external expenses | | | 6 870.00 | |
FX Taxes, duties, and similar payments | | | 48.00 | |
GB Operating Expenses - Provisions | | | 1.00 | |
GF Total Operating Expenses (II) | | | 6 918.00 | |
GG - OPERATING RESULT (I - II) | | | -6 918.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 49 965.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GL Other interest and similar income | | | 422.00 | |
GP Total financial income (V) | | | 50 387.00 | |
GR Interest and similar expenses | | | 2 456.00 | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 50 387.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 43 468.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 10 846.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 50 387.00 | 180 864.00 | | 50 387.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 918.00 | 15 227.00 | | 6 918.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 43 468.00 | 165 636.00 | | 43 468.00 |
| |
| 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 | 340 241.00 | | 182 847.00 | 340 241.00 |
I3 DECREASES Total Financial Fixed Assets | | | 483 605.00 | |
I4 DECREASES Grand Total | | | 523 089.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 39 484.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 39 484.00 | | | 39 484.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 300 757.00 | | 182 847.00 | 300 757.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 39 484.00 | | | 39 484.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 39 484.00 | | | 39 484.00 |
| |
| 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 | 312.00 | 312.00 | | 312.00 |
UL Receivables related to investments | 307 913.00 | 307 913.00 | | 307 913.00 |
VG Loans with a maturity of up to one year at origin | 31.00 | 31.00 | | 31.00 |
VI Group and Associates | 12 228.00 | 12 228.00 | | 12 228.00 |
VM Income taxes | 10 572.00 | 10 572.00 | | 10 572.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 318 485.00 | 318 485.00 | | 318 485.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 571.00 | 12 571.00 | | 12 571.00 |
