| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 270.00 | 6 270.00 | | 6 270.00 |
AT Other tangible assets | 61 201.00 | 32 562.00 | 28 640.00 | 61 201.00 |
BB Receivables related to investments | 585 646.00 | 348 177.00 | 237 469.00 | 585 646.00 |
BD Other fixed assets | 115.00 | | 115.00 | 115.00 |
BF Loans | 208 620.00 | | 208 620.00 | 208 620.00 |
BJ TOTAL (I) | 1 306 028.00 | 786 509.00 | 519 520.00 | 1 306 028.00 |
BX Customers and related accounts | 1 238 836.00 | | 1 238 836.00 | 1 238 836.00 |
BZ Other receivables | 32 272.00 | | 32 272.00 | 32 272.00 |
CF Cash and cash equivalents | 2 201 882.00 | | 2 201 882.00 | 2 201 882.00 |
CH Prepaid expenses | 1 938.00 | | 1 938.00 | 1 938.00 |
CJ TOTAL (II) | 3 474 928.00 | | 3 474 928.00 | 3 474 928.00 |
CO Grand total (0 to V) | 4 780 957.00 | 786 509.00 | 3 994 448.00 | 4 780 957.00 |
CU Other investments | 444 176.00 | 399 500.00 | 44 676.00 | 444 176.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 350 280.00 | 350 280.00 | | 350 280.00 |
DD Legal reserve (1) | 35 028.00 | 35 028.00 | | 35 028.00 |
DG Other reserves | 3 204 671.00 | 3 543 950.00 | | 3 204 671.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 633.00 | 10 720.00 | | 28 633.00 |
DL TOTAL (I) | 3 618 612.00 | 3 939 979.00 | | 3 618 612.00 |
DU Loans and Debts from Credit Institutions (3) | 110.00 | 48.00 | | 110.00 |
DV Miscellaneous Loans and Financial Debts (4) | 365 655.00 | 247 811.00 | | 365 655.00 |
DX Trade payables and related accounts | 9 661.00 | 6 020.00 | | 9 661.00 |
DY Tax and social security liabilities | | 150.00 | | |
EA Other liabilities | 410.00 | 410.00 | | 410.00 |
EC TOTAL (IV) | 375 836.00 | 254 439.00 | | 375 836.00 |
EE Grand total (I to V) | 3 994 448.00 | 4 194 417.00 | | 3 994 448.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 18 303.00 | | 18 303.00 | 18 303.00 |
FJ Net sales | 18 303.00 | | 18 303.00 | 18 303.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 380.00 | |
FR Total operating income (I) | | | 20 683.00 | |
FW Other purchases and external expenses | | | 18 794.00 | |
FX Taxes, duties, and similar payments | | | 1 438.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 033.00 | |
GE Other Expenses | | | 3 337.00 | |
GF Total Operating Expenses (II) | | | 32 602.00 | |
GG - OPERATING RESULT (I - II) | | | -11 919.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 49 910.00 | |
GK Income from other securities and fixed asset receivables | | | 1 240.00 | |
GL Other interest and similar income | | | 989.00 | |
GP Total financial income (V) | | | 52 139.00 | |
GQ Financial allocations to depreciation and provisions | | | 11 586.00 | |
GU Total financial expenses (VI) | | | 11 586.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 40 553.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 28 633.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 72 822.00 | 61 013.00 | | 72 822.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 44 188.00 | 50 293.00 | | 44 188.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 28 633.00 | 10 720.00 | | 28 633.00 |
| |
| 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 | 1 379 040.00 | | 49 910.00 | 1 379 040.00 |
I3 DECREASES Total Financial Fixed Assets | | 99 380.00 | 1 238 557.00 | |
I4 DECREASES Grand Total | | 122 922.00 | 1 306 028.00 | |
IO DECREASES Total including other intangible assets | | | 6 270.00 | |
IY DECREASES Total Tangible Fixed Assets | | 23 542.00 | 61 201.00 | |
KD ACQUISITIONS Total including other intangible assets | 6 270.00 | | | 6 270.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 84 743.00 | | | 84 743.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 288 027.00 | | 49 910.00 | 1 288 027.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 53 340.00 | 9 033.00 | 23 542.00 | 53 340.00 |
PE DEPRECIATION Total including other intangible assets | 6 270.00 | | | 6 270.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 47 070.00 | 9 033.00 | 23 542.00 | 47 070.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 736 091.00 | 11 586.00 | | 736 091.00 |
7C Grand total | 736 091.00 | 11 586.00 | | 736 091.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 9 661.00 | 9 661.00 | | 9 661.00 |
8K Other liabilities (including liabilities related to repo transactions) | 410.00 | 410.00 | | 410.00 |
UL Receivables related to investments | 585 646.00 | | 585 646.00 | 585 646.00 |
UP Loans | 208 620.00 | 24 000.00 | 184 620.00 | 208 620.00 |
UX Other trade receivables | 1 238 836.00 | | 1 238 836.00 | 1 238 836.00 |
VB VAT | 2 283.00 | 2 283.00 | | 2 283.00 |
VG Loans with a maturity of up to one year at origin | 110.00 | 110.00 | | 110.00 |
VI Group and Associates | 365 655.00 | 365 655.00 | | 365 655.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 29 989.00 | 29 989.00 | | 29 989.00 |
VS Prepaid expenses | 1 938.00 | 1 938.00 | | 1 938.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 067 312.00 | 58 210.00 | 2 009 102.00 | 2 067 312.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 375 836.00 | 375 836.00 | | 375 836.00 |
