| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 81 531.00 | 31 073.00 | 50 457.00 | 81 531.00 |
BB Receivables related to investments | 1 621 024.00 | | 1 621 024.00 | 1 621 024.00 |
BJ TOTAL (I) | 1 982 904.00 | 31 073.00 | 1 951 831.00 | 1 982 904.00 |
BX Customers and related accounts | 25 200.00 | | 25 200.00 | 25 200.00 |
BZ Other receivables | 6 829.00 | | 6 829.00 | 6 829.00 |
CD Marketable securities | 15 000.00 | | 15 000.00 | 15 000.00 |
CF Cash and cash equivalents | 676 293.00 | | 676 293.00 | 676 293.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 723 322.00 | | 723 322.00 | 723 322.00 |
CO Grand total (0 to V) | 2 706 226.00 | 31 073.00 | 2 675 153.00 | 2 706 226.00 |
CU Other investments | 280 350.00 | | 280 350.00 | 280 350.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 2 483 772.00 | 2 497 441.00 | | 2 483 772.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 94 146.00 | -13 668.00 | | 94 146.00 |
DK Regulated provisions | 8 064.00 | 7 129.00 | | 8 064.00 |
DL TOTAL (I) | 2 596 982.00 | 2 501 901.00 | | 2 596 982.00 |
DV Miscellaneous Loans and Financial Debts (4) | 51 252.00 | 53 327.00 | | 51 252.00 |
DX Trade payables and related accounts | 20 624.00 | 21 629.00 | | 20 624.00 |
DY Tax and social security liabilities | 6 294.00 | 6 254.00 | | 6 294.00 |
EC TOTAL (IV) | 78 170.00 | 81 210.00 | | 78 170.00 |
EE Grand total (I to V) | 2 675 153.00 | 2 583 111.00 | | 2 675 153.00 |
EG Accrued income and payables due within one year | 78 170.00 | 81 210.00 | | 78 170.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 21 000.00 | | 21 000.00 | 21 000.00 |
FJ Net sales | 21 000.00 | | 21 000.00 | 21 000.00 |
FR Total operating income (I) | | | 21 000.00 | |
FW Other purchases and external expenses | | | 49 077.00 | |
FX Taxes, duties, and similar payments | | | 2 534.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 16 086.00 | |
GF Total Operating Expenses (II) | | | 67 697.00 | |
GG - OPERATING RESULT (I - II) | | | -46 697.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 138 385.00 | |
GL Other interest and similar income | | | 3 568.00 | |
GP Total financial income (V) | | | 141 954.00 | |
GR Interest and similar expenses | | | 175.00 | |
GU Total financial expenses (VI) | | | 175.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 141 778.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 95 081.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 23 000.00 | | |
HD Total exceptional income (VII) | | 23 000.00 | | |
HE Exceptional expenses on management operations | | 135.00 | | |
HF Exceptional expenses on capital transactions | | 9 572.00 | | |
HG Exceptional depreciation and provisions | 935.00 | 1 600.00 | | 935.00 |
HH Total exceptional expenses (VIII) | 935.00 | 11 307.00 | | 935.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -935.00 | 11 693.00 | | -935.00 |
HL TOTAL REVENUE (I + III + V + VII) | 162 954.00 | 58 865.00 | | 162 954.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 68 808.00 | 72 534.00 | | 68 808.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 94 146.00 | -13 668.00 | | 94 146.00 |
| |
| 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 | 1 813 994.00 | | 168 910.00 | 1 813 994.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 901 374.00 | |
I4 DECREASES Grand Total | | | 1 982 904.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 81 531.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 79 531.00 | | 2 000.00 | 79 531.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 734 463.00 | | 166 910.00 | 1 734 463.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 14 987.00 | 16 086.00 | | 14 987.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 14 987.00 | 16 086.00 | | 14 987.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 7 129.00 | 935.00 | | 7 129.00 |
7C Grand total | 7 129.00 | 935.00 | | 7 129.00 |
UJ - Exceptional | | 935.00 | | |
| |
| 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 | 20 624.00 | 20 624.00 | | 20 624.00 |
UL Receivables related to investments | 1 621 024.00 | 1 621 024.00 | | 1 621 024.00 |
UX Other trade receivables | 25 200.00 | 25 200.00 | | 25 200.00 |
VB VAT | 6 672.00 | 6 672.00 | | 6 672.00 |
VI Group and Associates | 51 252.00 | 51 252.00 | | 51 252.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 094.00 | 2 094.00 | | 2 094.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 157.00 | 157.00 | | 157.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 653 052.00 | 1 653 052.00 | | 1 653 052.00 |
VW VAT | 4 200.00 | 4 200.00 | | 4 200.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 78 170.00 | 78 170.00 | | 78 170.00 |
