| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 19 517.00 | | 19 517.00 | 19 517.00 |
BJ TOTAL (I) | 250 497.00 | | 250 497.00 | 250 497.00 |
BZ Other receivables | 17 965.00 | | 17 965.00 | 17 965.00 |
CD Marketable securities | 15 000.00 | | 15 000.00 | 15 000.00 |
CF Cash and cash equivalents | 7 817.00 | | 7 817.00 | 7 817.00 |
CJ TOTAL (II) | 40 782.00 | | 40 782.00 | 40 782.00 |
CO Grand total (0 to V) | 291 279.00 | | 291 279.00 | 291 279.00 |
CP Shares due in less than one year | 19 517.00 | | | 19 517.00 |
CU Other investments | 230 980.00 | | 230 980.00 | 230 980.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 230 000.00 | 230 000.00 | | 230 000.00 |
DH Retained earnings | 62 741.00 | | | 62 741.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 463.00 | 62 741.00 | | -1 463.00 |
DL TOTAL (I) | 291 279.00 | 292 741.00 | | 291 279.00 |
EE Grand total (I to V) | 291 279.00 | 292 741.00 | | 291 279.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 586.00 | |
GF Total Operating Expenses (II) | | | 1 586.00 | |
GG - OPERATING RESULT (I - II) | | | -1 586.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 244.00 | |
GP Total financial income (V) | | | 244.00 | |
GR Interest and similar expenses | | | 120.00 | |
GU Total financial expenses (VI) | | | 120.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 124.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 463.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 244.00 | 62 920.00 | | 244.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 706.00 | 179.00 | | 1 706.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 463.00 | 62 741.00 | | -1 463.00 |
| |
| 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 | 247 880.00 | | 2 617.00 | 247 880.00 |
I3 DECREASES Total Financial Fixed Assets | | | 250 497.00 | |
I4 DECREASES Grand Total | | | 250 497.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 247 880.00 | | 2 617.00 | 247 880.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UL Receivables related to investments | 19 517.00 | | | 19 517.00 |
VC Group and associates | 10 950.00 | | | 10 950.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 015.00 | | | 7 015.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 482.00 | 37 482.00 | | 37 482.00 |
