| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 424 301.00 | | 1 424 301.00 | 1 424 301.00 |
BJ TOTAL (I) | 3 821 901.00 | | 3 821 901.00 | 3 821 901.00 |
BZ Other receivables | 514.00 | | 514.00 | 514.00 |
CF Cash and cash equivalents | 1 497.00 | | 1 497.00 | 1 497.00 |
CJ TOTAL (II) | 2 011.00 | | 2 011.00 | 2 011.00 |
CO Grand total (0 to V) | 3 823 911.00 | | 3 823 911.00 | 3 823 911.00 |
CP Shares due in less than one year | 1 424 301.00 | | | 1 424 301.00 |
CU Other investments | 2 397 600.00 | | 2 397 600.00 | 2 397 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 400 000.00 | 2 400 000.00 | | 2 400 000.00 |
DD Legal reserve (1) | 55 788.00 | 21 213.00 | | 55 788.00 |
DG Other reserves | 759 944.00 | 203 032.00 | | 759 944.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 606 957.00 | 691 487.00 | | 606 957.00 |
DL TOTAL (I) | 3 822 689.00 | 3 315 732.00 | | 3 822 689.00 |
DX Trade payables and related accounts | 1 222.00 | 998.00 | | 1 222.00 |
DY Tax and social security liabilities | | 532.00 | | |
EC TOTAL (IV) | 1 222.00 | 1 530.00 | | 1 222.00 |
EE Grand total (I to V) | 3 823 911.00 | 3 317 261.00 | | 3 823 911.00 |
EG Accrued income and payables due within one year | 1 222.00 | 1 530.00 | | 1 222.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 151.00 | |
GF Total Operating Expenses (II) | | | 2 151.00 | |
GG - OPERATING RESULT (I - II) | | | -2 151.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 613 386.00 | |
GP Total financial income (V) | | | 613 386.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 613 386.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 611 235.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 278.00 | 4 792.00 | | 4 278.00 |
HL TOTAL REVENUE (I + III + V + VII) | 613 386.00 | 699 300.00 | | 613 386.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 429.00 | 7 813.00 | | 6 429.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 606 957.00 | 691 487.00 | | 606 957.00 |
| |
| 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 | 3 317 209.00 | | 613 386.00 | 3 317 209.00 |
I3 DECREASES Total Financial Fixed Assets | | 108 695.00 | 3 821 901.00 | |
I4 DECREASES Grand Total | | 108 695.00 | 3 821 901.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 317 209.00 | | 613 386.00 | 3 317 209.00 |
| |
| 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 | 1 222.00 | 1 222.00 | | 1 222.00 |
UL Receivables related to investments | 1 424 301.00 | 1 424 301.00 | | 1 424 301.00 |
VM Income taxes | 514.00 | | | 514.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 424 815.00 | 1 424 815.00 | | 1 424 815.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 222.00 | 1 222.00 | | 1 222.00 |
