| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 20 209.00 | 20 209.00 | | 20 209.00 |
BB Receivables related to investments | 671 734.00 | | 671 734.00 | 671 734.00 |
BJ TOTAL (I) | 4 416 775.00 | 20 209.00 | 4 396 566.00 | 4 416 775.00 |
BZ Other receivables | 79 420.00 | | 79 420.00 | 79 420.00 |
CF Cash and cash equivalents | 6 328.00 | | 6 328.00 | 6 328.00 |
CH Prepaid expenses | 1 120.00 | | 1 120.00 | 1 120.00 |
CJ TOTAL (II) | 86 868.00 | | 86 868.00 | 86 868.00 |
CO Grand total (0 to V) | 4 503 644.00 | 20 209.00 | 4 483 435.00 | 4 503 644.00 |
CP Shares due in less than one year | 671 582.00 | | | 671 582.00 |
CU Other investments | 3 724 832.00 | | 3 724 832.00 | 3 724 832.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 390 000.00 | 390 000.00 | | 390 000.00 |
DD Legal reserve (1) | 39 000.00 | 39 000.00 | | 39 000.00 |
DG Other reserves | 3 360 437.00 | 3 317 312.00 | | 3 360 437.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 255 609.00 | 43 125.00 | | 255 609.00 |
DL TOTAL (I) | 4 045 046.00 | 3 789 437.00 | | 4 045 046.00 |
DU Loans and Debts from Credit Institutions (3) | 223 653.00 | 330 857.00 | | 223 653.00 |
DV Miscellaneous Loans and Financial Debts (4) | 208 435.00 | 208 435.00 | | 208 435.00 |
DX Trade payables and related accounts | 6 300.00 | 6 860.00 | | 6 300.00 |
DY Tax and social security liabilities | | 71 804.00 | | |
EC TOTAL (IV) | 438 388.00 | 617 956.00 | | 438 388.00 |
EE Grand total (I to V) | 4 483 435.00 | 4 407 393.00 | | 4 483 435.00 |
EG Accrued income and payables due within one year | 325 652.00 | 395 580.00 | | 325 652.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 555.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 7 556.00 | |
GG - OPERATING RESULT (I - II) | | | -7 556.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 269 734.00 | |
GP Total financial income (V) | | | 269 734.00 | |
GR Interest and similar expenses | | | 7 509.00 | |
GU Total financial expenses (VI) | | | 7 509.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 262 225.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 254 669.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 205.00 | | |
HD Total exceptional income (VII) | | 205.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 205.00 | | |
HK Income tax | -940.00 | -2 318.00 | | -940.00 |
HL TOTAL REVENUE (I + III + V + VII) | 269 734.00 | 60 238.00 | | 269 734.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 125.00 | 17 113.00 | | 14 125.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 255 609.00 | 43 125.00 | | 255 609.00 |
| |
| 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 | 4 337 145.00 | | 79 631.00 | 4 337 145.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 20 209.00 | | | 20 209.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 396 566.00 | |
I4 DECREASES Grand Total | | | 4 416 775.00 | |
IN DECREASES Start-up, development, or research expenses | | | 20 209.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 316 936.00 | | 79 631.00 | 4 316 936.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 20 209.00 | | | 20 209.00 |
CY DEPRECIATION Start-up, development, or research expenses | 20 209.00 | | | 20 209.00 |
| |
| 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 | 6 300.00 | 6 300.00 | | 6 300.00 |
UL Receivables related to investments | 671 734.00 | 671 582.00 | 152.00 | 671 734.00 |
VG Loans with a maturity of up to one year at origin | 1 278.00 | 1 278.00 | | 1 278.00 |
VH Loans with a maturity of more than one year at origin | 222 375.00 | 109 639.00 | 112 736.00 | 222 375.00 |
VI Group and Associates | 208 435.00 | 208 435.00 | | 208 435.00 |
VM Income taxes | 78 915.00 | 78 915.00 | | 78 915.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 505.00 | 505.00 | | 505.00 |
VS Prepaid expenses | 1 120.00 | 1 120.00 | | 1 120.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 752 275.00 | 752 123.00 | 152.00 | 752 275.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 438 388.00 | 325 652.00 | 112 736.00 | 438 388.00 |
