| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 154 301.00 | | 154 301.00 | 154 301.00 |
BD Other fixed assets | 2 452.00 | | 2 452.00 | 2 452.00 |
BJ TOTAL (I) | 157 153.00 | | 157 153.00 | 157 153.00 |
BX Customers and related accounts | 854.00 | | 854.00 | 854.00 |
BZ Other receivables | 81 303.00 | | 81 303.00 | 81 303.00 |
CD Marketable securities | 678 983.00 | | 678 983.00 | 678 983.00 |
CF Cash and cash equivalents | 55 695.00 | | 55 695.00 | 55 695.00 |
CJ TOTAL (II) | 816 835.00 | | 816 835.00 | 816 835.00 |
CO Grand total (0 to V) | 973 988.00 | | 973 988.00 | 973 988.00 |
CU Other investments | 400.00 | | 400.00 | 400.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 800.00 | 7 800.00 | | 7 800.00 |
DD Legal reserve (1) | 780.00 | 780.00 | | 780.00 |
DG Other reserves | 955 885.00 | 955 885.00 | | 955 885.00 |
DH Retained earnings | -47 822.00 | -61 461.00 | | -47 822.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 50 500.00 | 13 639.00 | | 50 500.00 |
DL TOTAL (I) | 967 143.00 | 916 643.00 | | 967 143.00 |
DQ Provisions for Expenses | 6 770.00 | 6 544.00 | | 6 770.00 |
DR TOTAL (IV) | 6 770.00 | 6 544.00 | | 6 770.00 |
DX Trade payables and related accounts | | 1 229.00 | | |
DY Tax and social security liabilities | 65.00 | 107.00 | | 65.00 |
DZ Fixed asset liabilities and related accounts | 10.00 | 111.00 | | 10.00 |
EA Other liabilities | | 15.00 | | |
EC TOTAL (IV) | 75.00 | 1 463.00 | | 75.00 |
EE Grand total (I to V) | 973 988.00 | 924 650.00 | | 973 988.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 140.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 141.00 | |
FW Other purchases and external expenses | | | 30 999.00 | |
FX Taxes, duties, and similar payments | | | 182.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GC Operating Expenses - Current Assets: Provisions | | | 366.00 | |
GF Total Operating Expenses (II) | | | 31 547.00 | |
GG - OPERATING RESULT (I - II) | | | -31 406.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 84 569.00 | |
GL Other interest and similar income | | | 6 730.00 | |
GP Total financial income (V) | | | 91 300.00 | |
GR Interest and similar expenses | | | 9 393.00 | |
GU Total financial expenses (VI) | | | 9 393.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 81 906.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 50 500.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 91 440.00 | 43 965.00 | | 91 440.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 40 940.00 | 30 325.00 | | 40 940.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 50 500.00 | 13 639.00 | | 50 500.00 |
| |
| 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 | 223 835.00 | | 5 882.00 | 223 835.00 |
I3 DECREASES Total Financial Fixed Assets | | 72 564.00 | 157 153.00 | |
I4 DECREASES Grand Total | | 72 564.00 | 157 153.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 223 835.00 | | 5 882.00 | 223 835.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 6 544.00 | 366.00 | 140.00 | 6 544.00 |
7C Grand total | 6 544.00 | 366.00 | 140.00 | 6 544.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8J Fixed Asset Liabilities and Related Accounts | 10.00 | 10.00 | | 10.00 |
UL Receivables related to investments | 154 301.00 | | 154 301.00 | 154 301.00 |
UX Other trade receivables | 854.00 | 854.00 | | 854.00 |
VB VAT | 2 176.00 | 2 176.00 | | 2 176.00 |
VC Group and associates | 79 127.00 | 79 127.00 | | 79 127.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 236 457.00 | 82 157.00 | 154 301.00 | 236 457.00 |
VW VAT | 65.00 | 65.00 | | 65.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 75.00 | 75.00 | | 75.00 |
