| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 23 088.00 | 23 088.00 | | 23 088.00 |
BB Receivables related to investments | 9 436 160.00 | | 9 436 160.00 | 9 436 160.00 |
BD Other fixed assets | 427.00 | | 427.00 | 427.00 |
BJ TOTAL (I) | 9 467 175.00 | 23 088.00 | 9 444 087.00 | 9 467 175.00 |
BZ Other receivables | | | | |
CD Marketable securities | 2 200 000.00 | | 2 200 000.00 | 2 200 000.00 |
CF Cash and cash equivalents | 1 303 828.00 | | 1 303 828.00 | 1 303 828.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 3 503 828.00 | | 3 503 828.00 | 3 503 828.00 |
CO Grand total (0 to V) | 12 971 003.00 | 23 088.00 | 12 947 915.00 | 12 971 003.00 |
CU Other investments | 7 500.00 | | 7 500.00 | 7 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 220 300.00 | 5 220 300.00 | | 5 220 300.00 |
DB Share, merger, contribution premiums, etc. | 5 665 713.00 | 5 665 713.00 | | 5 665 713.00 |
DD Legal reserve (1) | 5 065.00 | 3 907.00 | | 5 065.00 |
DG Other reserves | 914 728.00 | 971 316.00 | | 914 728.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 578.00 | -3 227.00 | | 18 578.00 |
DL TOTAL (I) | 11 824 384.00 | 11 858 009.00 | | 11 824 384.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 120 003.00 | 1 124 415.00 | | 1 120 003.00 |
DX Trade payables and related accounts | 2 496.00 | 2 436.00 | | 2 496.00 |
DY Tax and social security liabilities | 1 032.00 | | | 1 032.00 |
EC TOTAL (IV) | 1 123 531.00 | 1 126 851.00 | | 1 123 531.00 |
EE Grand total (I to V) | 12 947 915.00 | 12 984 860.00 | | 12 947 915.00 |
EG Accrued income and payables due within one year | 3 528.00 | 2 436.00 | | 3 528.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 090.00 | |
GF Total Operating Expenses (II) | | | 11 090.00 | |
GG - OPERATING RESULT (I - II) | | | -11 090.00 | |
GK Income from other securities and fixed asset receivables | | | 10 000.00 | |
GL Other interest and similar income | | | 33 812.00 | |
GP Total financial income (V) | | | 43 812.00 | |
GR Interest and similar expenses | | | 13 112.00 | |
GU Total financial expenses (VI) | | | 13 112.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 30 700.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 19 610.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 20 000.00 | 22 000.00 | | 20 000.00 |
HD Total exceptional income (VII) | 20 000.00 | 22 000.00 | | 20 000.00 |
HF Exceptional expenses on capital transactions | 20 000.00 | 22 000.00 | | 20 000.00 |
HH Total exceptional expenses (VIII) | 20 000.00 | 22 000.00 | | 20 000.00 |
HK Income tax | 1 032.00 | | | 1 032.00 |
HL TOTAL REVENUE (I + III + V + VII) | 63 812.00 | 41 133.00 | | 63 812.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 45 234.00 | 44 361.00 | | 45 234.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 578.00 | -3 227.00 | | 18 578.00 |
| |
| 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 | 9 487 175.00 | | | 9 487 175.00 |
I3 DECREASES Total Financial Fixed Assets | | 20 000.00 | 9 444 087.00 | |
I4 DECREASES Grand Total | | 20 000.00 | 9 467 175.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 23 088.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 23 088.00 | | | 23 088.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 464 087.00 | | | 9 464 087.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 23 088.00 | | | 23 088.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 23 088.00 | | | 23 088.00 |
| |
| 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 | 2 496.00 | 2 496.00 | | 2 496.00 |
8E Income Taxes | 1 032.00 | 1 032.00 | | 1 032.00 |
UL Receivables related to investments | 9 436 160.00 | | 9 436 160.00 | 9 436 160.00 |
VI Group and Associates | 1 120 003.00 | | 1 120 003.00 | 1 120 003.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 436 160.00 | | 9 436 160.00 | 9 436 160.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 123 531.00 | 3 528.00 | 1 120 003.00 | 1 123 531.00 |
