| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 7 394.00 | 5 790.00 | 1 605.00 | 7 394.00 |
BB Receivables related to investments | 1 175 607.00 | | 1 175 607.00 | 1 175 607.00 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 1 184 244.00 | 5 790.00 | 1 178 455.00 | 1 184 244.00 |
BX Customers and related accounts | 14 675.00 | | 14 675.00 | 14 675.00 |
BZ Other receivables | 1 350.00 | | 1 350.00 | 1 350.00 |
CD Marketable securities | 240 000.00 | | 240 000.00 | 240 000.00 |
CF Cash and cash equivalents | 626 891.00 | | 626 891.00 | 626 891.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 882 915.00 | | 882 915.00 | 882 915.00 |
CO Grand total (0 to V) | 2 067 160.00 | 5 790.00 | 2 061 370.00 | 2 067 160.00 |
CP Shares due in less than one year | 1 175 607.00 | | | 1 175 607.00 |
CU Other investments | 1 243.00 | | 1 243.00 | 1 243.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 530 000.00 | 1 530 000.00 | | 1 530 000.00 |
DH Retained earnings | -665 629.00 | -703 270.00 | | -665 629.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 614.00 | 37 640.00 | | 19 614.00 |
DL TOTAL (I) | 883 985.00 | 864 371.00 | | 883 985.00 |
DU Loans and Debts from Credit Institutions (3) | 82.00 | 202.00 | | 82.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 123 843.00 | 1 123 662.00 | | 1 123 843.00 |
DX Trade payables and related accounts | 2 597.00 | 2 818.00 | | 2 597.00 |
DY Tax and social security liabilities | 13 305.00 | 20 881.00 | | 13 305.00 |
EA Other liabilities | 37 559.00 | 59.00 | | 37 559.00 |
EC TOTAL (IV) | 1 177 386.00 | 1 147 622.00 | | 1 177 386.00 |
EE Grand total (I to V) | 2 061 370.00 | 2 011 992.00 | | 2 061 370.00 |
EG Accrued income and payables due within one year | 1 177 386.00 | 1 147 622.00 | | 1 177 386.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 18 229.00 | | 18 229.00 | 18 229.00 |
FJ Net sales | 18 229.00 | | 18 229.00 | 18 229.00 |
FQ Other income | | | 130.00 | |
FR Total operating income (I) | | | 18 359.00 | |
FW Other purchases and external expenses | | | 26 646.00 | |
FX Taxes, duties, and similar payments | | | -539.00 | |
FY Salaries and Wages | | | 18 340.00 | |
FZ Social Security Contributions | | | 10 643.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 524.00 | |
GE Other Expenses | | | 62.00 | |
GF Total Operating Expenses (II) | | | 55 677.00 | |
GG - OPERATING RESULT (I - II) | | | -37 317.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 55 808.00 | |
GL Other interest and similar income | | | 4 796.00 | |
GM Reversals of provisions and transfers of expenses | | | 467 999.00 | |
GP Total financial income (V) | | | 528 603.00 | |
GR Interest and similar expenses | | | 327 070.00 | |
GU Total financial expenses (VI) | | | 327 070.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 201 533.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 164 216.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 45.00 | 92.00 | | 45.00 |
HF Exceptional expenses on capital transactions | 144 602.00 | | | 144 602.00 |
HH Total exceptional expenses (VIII) | 144 602.00 | | | 144 602.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -144 602.00 | | | -144 602.00 |
HL TOTAL REVENUE (I + III + V + VII) | 546 963.00 | 125 254.00 | | 546 963.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 527 349.00 | 87 614.00 | | 527 349.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 614.00 | 37 640.00 | | 19 614.00 |
| |
| 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 | 2 091 971.00 | | 53 375.00 | 2 091 971.00 |
I3 DECREASES Total Financial Fixed Assets | 816 500.00 | 144 602.00 | 1 176 850.00 | 816 500.00 |
I4 DECREASES Grand Total | 816 500.00 | 144 602.00 | 1 184 244.00 | 816 500.00 |
IY DECREASES Total Tangible Fixed Assets | | | 7 394.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 779.00 | | 1 615.00 | 5 779.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 086 192.00 | | 51 760.00 | 2 086 192.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 265.00 | 524.00 | | 5 265.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 265.00 | 524.00 | | 5 265.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 326 070.00 | | 326 070.00 | 326 070.00 |
7B Total provisions for depreciation | 467 999.00 | | 467 999.00 | 467 999.00 |
7C Grand total | 467 999.00 | | 467 999.00 | 467 999.00 |
UG - Financial | | | 467 999.00 | |
| |
| 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 | 2 597.00 | 2 597.00 | | 2 597.00 |
8D Social Security and Other Social Organizations | 3 718.00 | 3 718.00 | | 3 718.00 |
8K Other liabilities (including liabilities related to repo transactions) | 37 559.00 | 37 559.00 | | 37 559.00 |
UL Receivables related to investments | 1 175 607.00 | 1 175 607.00 | | 1 175 607.00 |
UX Other trade receivables | 14 675.00 | 14 675.00 | | 14 675.00 |
VB VAT | 1 238.00 | 1 238.00 | | 1 238.00 |
VG Loans with a maturity of up to one year at origin | 82.00 | 82.00 | | 82.00 |
VI Group and Associates | 1 123 843.00 | 1 123 843.00 | | 1 123 843.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 112.00 | 112.00 | | 112.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 191 632.00 | 1 191 632.00 | | 1 191 632.00 |
VW VAT | 9 587.00 | 9 587.00 | | 9 587.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 177 386.00 | 1 177 386.00 | | 1 177 386.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | -539.00 | 1 858.00 | | -539.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 10 170.00 | 7 937.00 | | 10 170.00 |
ST Other accounts | 5 256.00 | 3 857.00 | | 5 256.00 |
XQ Rental, rental and co-ownership charges | 11 220.00 | 11 220.00 | | 11 220.00 |
YV Retrocessions of fees, commissions and brokerage | | 32 750.00 | | |
YX Total of the account corresponding to line FX of table no. 2052 | -539.00 | 1 858.00 | | -539.00 |
YY Amount of VAT collected | 3 646.00 | 11 848.00 | | 3 646.00 |
YZ Total deductible VAT on goods and services | 3 992.00 | 2 365.00 | | 3 992.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 26 646.00 | 55 764.00 | | 26 646.00 |
