| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 477 653.00 | | 477 653.00 | 477 653.00 |
BD Other fixed assets | 1 295 265.00 | 81 000.00 | 1 214 265.00 | 1 295 265.00 |
BJ TOTAL (I) | 3 072 918.00 | 81 000.00 | 2 991 918.00 | 3 072 918.00 |
BZ Other receivables | 500 849.00 | | 500 849.00 | 500 849.00 |
CF Cash and cash equivalents | 3 653 899.00 | | 3 653 899.00 | 3 653 899.00 |
CJ TOTAL (II) | 4 154 748.00 | | 4 154 748.00 | 4 154 748.00 |
CO Grand total (0 to V) | 7 227 666.00 | 81 000.00 | 7 146 666.00 | 7 227 666.00 |
CR Shares due in more than one year | 500 849.00 | | | 500 849.00 |
CU Other investments | 1 300 000.00 | | 1 300 000.00 | 1 300 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000 000.00 | 3 000 000.00 | | 3 000 000.00 |
DD Legal reserve (1) | 7 196.00 | 3 000.00 | | 7 196.00 |
DG Other reserves | 182 342.00 | 102 615.00 | | 182 342.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 432 130.00 | 83 924.00 | | 3 432 130.00 |
DL TOTAL (I) | 6 621 669.00 | 3 189 539.00 | | 6 621 669.00 |
DV Miscellaneous Loans and Financial Debts (4) | 436 789.00 | 465 646.00 | | 436 789.00 |
DX Trade payables and related accounts | 4 330.00 | 1 880.00 | | 4 330.00 |
DY Tax and social security liabilities | 83 879.00 | 11 942.00 | | 83 879.00 |
EC TOTAL (IV) | 524 998.00 | 479 468.00 | | 524 998.00 |
EE Grand total (I to V) | 7 146 666.00 | 3 669 007.00 | | 7 146 666.00 |
EI Including equity loans | 436 789.00 | | | 436 789.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 843.00 | |
FX Taxes, duties, and similar payments | | | 25.00 | |
GF Total Operating Expenses (II) | | | 7 868.00 | |
GG - OPERATING RESULT (I - II) | | | -7 868.00 | |
GK Income from other securities and fixed asset receivables | | | 14 083.00 | |
GL Other interest and similar income | | | 59 652.00 | |
GP Total financial income (V) | | | 73 735.00 | |
GQ Financial allocations to depreciation and provisions | | | 32 000.00 | |
GR Interest and similar expenses | | | 10 252.00 | |
GU Total financial expenses (VI) | | | 42 252.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 31 483.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 23 615.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 6 919 548.00 | 95 272.00 | | 6 919 548.00 |
HD Total exceptional income (VII) | 6 919 548.00 | 95 272.00 | | 6 919 548.00 |
HE Exceptional expenses on management operations | 1.00 | | | 1.00 |
HF Exceptional expenses on capital transactions | 3 403 909.00 | | | 3 403 909.00 |
HH Total exceptional expenses (VIII) | 3 403 910.00 | | | 3 403 910.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 515 638.00 | 95 272.00 | | 3 515 638.00 |
HK Income tax | 107 123.00 | 24 294.00 | | 107 123.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 993 284.00 | 160 680.00 | | 6 993 284.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 561 154.00 | 76 756.00 | | 3 561 154.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 432 130.00 | 83 924.00 | | 3 432 130.00 |
| |
| 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 | 2 650 461.00 | | 3 826 366.00 | 2 650 461.00 |
I3 DECREASES Total Financial Fixed Assets | | 3 403 909.00 | 3 072 918.00 | |
I4 DECREASES Grand Total | | 3 403 909.00 | 3 072 918.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 650 461.00 | | 3 826 366.00 | 2 650 461.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 49 000.00 | 32 000.00 | | 49 000.00 |
7B Total provisions for depreciation | 49 000.00 | 32 000.00 | | 49 000.00 |
7C Grand total | 49 000.00 | 32 000.00 | | 49 000.00 |
UG - Financial | | 32 000.00 | | |
| |
| 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 | 4 330.00 | 4 330.00 | | 4 330.00 |
8E Income Taxes | 83 879.00 | 83 879.00 | | 83 879.00 |
UL Receivables related to investments | 477 653.00 | | 477 653.00 | 477 653.00 |
VI Group and Associates | 436 789.00 | 436 789.00 | | 436 789.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 500 849.00 | | 500 849.00 | 500 849.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 978 502.00 | | 978 502.00 | 978 502.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 524 998.00 | 524 998.00 | | 524 998.00 |
