| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 200.00 | 2 200.00 | | 2 200.00 |
BD Other fixed assets | 60 116.00 | | 60 116.00 | 60 116.00 |
BJ TOTAL (I) | 1 026 523.00 | 2 200.00 | 1 024 323.00 | 1 026 523.00 |
BZ Other receivables | 744 555.00 | | 744 555.00 | 744 555.00 |
CD Marketable securities | 150 000.00 | | 150 000.00 | 150 000.00 |
CF Cash and cash equivalents | 48 566.00 | | 48 566.00 | 48 566.00 |
CJ TOTAL (II) | 943 122.00 | | 943 122.00 | 943 122.00 |
CO Grand total (0 to V) | 1 969 645.00 | 2 200.00 | 1 967 445.00 | 1 969 645.00 |
CU Other investments | 964 207.00 | | 964 207.00 | 964 207.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 720 000.00 | 720 000.00 | | 720 000.00 |
DD Legal reserve (1) | 50 007.00 | 39 178.00 | | 50 007.00 |
DG Other reserves | 950 145.00 | 744 397.00 | | 950 145.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 230 976.00 | 216 577.00 | | 230 976.00 |
DK Regulated provisions | 13 111.00 | 11 047.00 | | 13 111.00 |
DL TOTAL (I) | 1 964 239.00 | 1 731 199.00 | | 1 964 239.00 |
DV Miscellaneous Loans and Financial Debts (4) | 49.00 | 49.00 | | 49.00 |
DX Trade payables and related accounts | 1 848.00 | 1 770.00 | | 1 848.00 |
DY Tax and social security liabilities | 1 309.00 | | | 1 309.00 |
EC TOTAL (IV) | 3 206.00 | 1 819.00 | | 3 206.00 |
EE Grand total (I to V) | 1 967 445.00 | 1 733 018.00 | | 1 967 445.00 |
EG Accrued income and payables due within one year | 3 206.00 | 1 819.00 | | 3 206.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 893.00 | |
GE Other Expenses | | | 44.00 | |
GF Total Operating Expenses (II) | | | 1 938.00 | |
GG - OPERATING RESULT (I - II) | | | -1 938.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 237 519.00 | |
GL Other interest and similar income | | | 207.00 | |
GP Total financial income (V) | | | 237 726.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 237 726.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 235 788.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 440.00 | | | 1 440.00 |
HG Exceptional depreciation and provisions | 2 064.00 | 2 622.00 | | 2 064.00 |
HH Total exceptional expenses (VIII) | 3 504.00 | 2 622.00 | | 3 504.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 504.00 | -2 622.00 | | -3 504.00 |
HK Income tax | 1 309.00 | | | 1 309.00 |
HL TOTAL REVENUE (I + III + V + VII) | 237 726.00 | 221 471.00 | | 237 726.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 750.00 | 4 894.00 | | 6 750.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 230 976.00 | 216 577.00 | | 230 976.00 |
| |
| 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 | 1 026 523.00 | | | 1 026 523.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 024 323.00 | |
I4 DECREASES Grand Total | | | 1 026 523.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 200.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 200.00 | | | 2 200.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 024 323.00 | | | 1 024 323.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 200.00 | | | 2 200.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 200.00 | | | 2 200.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 11 047.00 | 2 064.00 | | 11 047.00 |
7C Grand total | 11 047.00 | 2 064.00 | | 11 047.00 |
UJ - Exceptional | | 2 064.00 | | |
| |
| 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 | 1 848.00 | 1 848.00 | | 1 848.00 |
8E Income Taxes | 1 309.00 | 1 309.00 | | 1 309.00 |
VC Group and associates | 744 555.00 | 744 555.00 | | 744 555.00 |
VI Group and Associates | 49.00 | 49.00 | | 49.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 744 555.00 | 744 555.00 | | 744 555.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 206.00 | 3 206.00 | | 3 206.00 |
