| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 185.00 | 2 185.00 | | 2 185.00 |
BB Receivables related to investments | 3 462 285.00 | | 3 462 285.00 | 3 462 285.00 |
BJ TOTAL (I) | 3 635 620.00 | 2 185.00 | 3 633 435.00 | 3 635 620.00 |
BX Customers and related accounts | 1 200.00 | | 1 200.00 | 1 200.00 |
BZ Other receivables | 3 376.00 | | 3 376.00 | 3 376.00 |
CD Marketable securities | 300 000.00 | | 300 000.00 | 300 000.00 |
CF Cash and cash equivalents | 1 808 901.00 | | 1 808 901.00 | 1 808 901.00 |
CJ TOTAL (II) | 2 113 476.00 | | 2 113 476.00 | 2 113 476.00 |
CO Grand total (0 to V) | 5 749 097.00 | 2 185.00 | 5 746 911.00 | 5 749 097.00 |
CP Shares due in less than one year | 3 462 285.00 | | | 3 462 285.00 |
CU Other investments | 171 150.00 | | 171 150.00 | 171 150.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500 000.00 | 1 500 000.00 | | 1 500 000.00 |
DB Share, merger, contribution premiums, etc. | 7 351.00 | | | 7 351.00 |
DD Legal reserve (1) | 150 000.00 | 150 000.00 | | 150 000.00 |
DG Other reserves | 4 358 304.00 | 4 406 677.00 | | 4 358 304.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -269 997.00 | 1 627.00 | | -269 997.00 |
DL TOTAL (I) | 5 745 658.00 | 6 058 304.00 | | 5 745 658.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 1 719 202.00 | | |
DX Trade payables and related accounts | 48.00 | | | 48.00 |
DY Tax and social security liabilities | 1 205.00 | 71 848.00 | | 1 205.00 |
EC TOTAL (IV) | 1 253.00 | 1 791 050.00 | | 1 253.00 |
EE Grand total (I to V) | 5 746 911.00 | 7 849 354.00 | | 5 746 911.00 |
EG Accrued income and payables due within one year | 1 253.00 | 1 791 050.00 | | 1 253.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 989.00 | |
FQ Other income | | | 16.00 | |
FR Total operating income (I) | | | 1 005.00 | |
FW Other purchases and external expenses | | | 1 877.00 | |
FX Taxes, duties, and similar payments | | | | |
FZ Social Security Contributions | | | 1 347.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 173.00 | |
GF Total Operating Expenses (II) | | | 3 397.00 | |
GG - OPERATING RESULT (I - II) | | | -2 392.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 566 557.00 | |
GO Net income from sales of marketable securities | | | 3 386.00 | |
GP Total financial income (V) | | | 569 944.00 | |
GR Interest and similar expenses | | | 800 707.00 | |
GU Total financial expenses (VI) | | | 800 707.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -230 763.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -233 155.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 989.00 | | | 989.00 |
A2 TOTAL ASSETS | 1 347.00 | 1 242.00 | | 1 347.00 |
HE Exceptional expenses on management operations | | 60 460.00 | | |
HH Total exceptional expenses (VIII) | | 60 460.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -60 460.00 | | |
HK Income tax | 36 842.00 | 21 447.00 | | 36 842.00 |
HL TOTAL REVENUE (I + III + V + VII) | 570 949.00 | 103 481.00 | | 570 949.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 840 946.00 | 101 854.00 | | 840 946.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -269 997.00 | 1 627.00 | | -269 997.00 |
| |
| 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 | 6 743 207.00 | | 192 810.00 | 6 743 207.00 |
I3 DECREASES Total Financial Fixed Assets | | 3 300 397.00 | 3 633 435.00 | |
I4 DECREASES Grand Total | | 3 300 397.00 | 3 635 620.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 185.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 185.00 | | | 2 185.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 741 021.00 | | 192 810.00 | 6 741 021.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 012.00 | 173.00 | | 2 012.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 012.00 | 173.00 | | 2 012.00 |
| |
| 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 | 48.00 | 48.00 | | 48.00 |
8E Income Taxes | 1 005.00 | 1 005.00 | | 1 005.00 |
UL Receivables related to investments | 3 462 285.00 | 3 462 285.00 | | 3 462 285.00 |
UX Other trade receivables | 1 200.00 | 1 200.00 | | 1 200.00 |
VB VAT | 158.00 | 158.00 | | 158.00 |
VM Income taxes | 2 790.00 | 2 790.00 | | 2 790.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 428.00 | 428.00 | | 428.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 466 861.00 | 3 466 861.00 | | 3 466 861.00 |
VW VAT | 200.00 | 200.00 | | 200.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 253.00 | 1 253.00 | | 1 253.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 46.00 | 91.00 | | 46.00 |
ST Other accounts | 1 831.00 | 1 647.00 | | 1 831.00 |
YW Business tax | | 717.00 | | |
YX Total of the account corresponding to line FX of table no. 2052 | | 717.00 | | |
YY Amount of VAT collected | | 200.00 | | |
ZE Dividends | 50 000.00 | | | 50 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 877.00 | 1 739.00 | | 1 877.00 |
