| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 3 048.00 | | 3 048.00 | 3 048.00 |
BJ TOTAL (I) | 358 252.00 | | 358 252.00 | 358 252.00 |
CD Marketable securities | 106 154.00 | | 106 154.00 | 106 154.00 |
CF Cash and cash equivalents | 28 478.00 | | 28 478.00 | 28 478.00 |
CJ TOTAL (II) | 134 632.00 | | 134 632.00 | 134 632.00 |
CO Grand total (0 to V) | 492 885.00 | | 492 885.00 | 492 885.00 |
CU Other investments | 355 203.00 | | 355 203.00 | 355 203.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DB Share, merger, contribution premiums, etc. | 54 576.00 | 54 576.00 | | 54 576.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 80 750.00 | 79 449.00 | | 80 750.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 666.00 | 1 300.00 | | 1 666.00 |
DL TOTAL (I) | 180 994.00 | 179 327.00 | | 180 994.00 |
DV Miscellaneous Loans and Financial Debts (4) | 308 040.00 | 308 040.00 | | 308 040.00 |
DX Trade payables and related accounts | 2 347.00 | 2 331.00 | | 2 347.00 |
DY Tax and social security liabilities | 1 503.00 | | | 1 503.00 |
EC TOTAL (IV) | 311 890.00 | 310 372.00 | | 311 890.00 |
EE Grand total (I to V) | 492 885.00 | 489 699.00 | | 492 885.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 591.00 | |
FX Taxes, duties, and similar payments | | | 201.00 | |
GF Total Operating Expenses (II) | | | 4 792.00 | |
GG - OPERATING RESULT (I - II) | | | -4 792.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 7 454.00 | |
GL Other interest and similar income | | | 508.00 | |
GP Total financial income (V) | | | 7 962.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7 962.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 169.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 503.00 | | | 1 503.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 962.00 | 5 847.00 | | 7 962.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 295.00 | 4 546.00 | | 6 295.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 666.00 | 1 300.00 | | 1 666.00 |
| |
| 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 | 413 445.00 | | | 413 445.00 |
I3 DECREASES Total Financial Fixed Assets | | 55 193.00 | 358 252.00 | |
I4 DECREASES Grand Total | | 55 193.00 | 358 252.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 413 445.00 | | | 413 445.00 |
| |
| 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 | 2 347.00 | 2 347.00 | | 2 347.00 |
8E Income Taxes | 1 503.00 | 1 503.00 | | 1 503.00 |
UL Receivables related to investments | 3 049.00 | 3 049.00 | | 3 049.00 |
VI Group and Associates | 308 040.00 | 308 040.00 | | 308 040.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 049.00 | 3 049.00 | | 3 049.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 311 891.00 | 311 891.00 | | 311 891.00 |
