| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 324 239.00 | | 324 239.00 | 324 239.00 |
BJ TOTAL (I) | 2 255 259.00 | | 2 255 259.00 | 2 255 259.00 |
BZ Other receivables | 78 630.00 | | 78 630.00 | 78 630.00 |
CF Cash and cash equivalents | 32 668.00 | | 32 668.00 | 32 668.00 |
CJ TOTAL (II) | 111 298.00 | | 111 298.00 | 111 298.00 |
CO Grand total (0 to V) | 2 366 557.00 | | 2 366 557.00 | 2 366 557.00 |
CP Shares due in less than one year | 324 239.00 | | | 324 239.00 |
CU Other investments | 1 931 020.00 | | 1 931 020.00 | 1 931 020.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 176 000.00 | | | 176 000.00 |
DD Legal reserve (1) | 17 600.00 | | | 17 600.00 |
DG Other reserves | 2 122 353.00 | | | 2 122 353.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 227.00 | | | 2 227.00 |
DL TOTAL (I) | 2 318 181.00 | | | 2 318 181.00 |
DU Loans and Debts from Credit Institutions (3) | 189.00 | | | 189.00 |
DV Miscellaneous Loans and Financial Debts (4) | 43 424.00 | | | 43 424.00 |
DX Trade payables and related accounts | 4 763.00 | | | 4 763.00 |
EC TOTAL (IV) | 48 376.00 | | | 48 376.00 |
EE Grand total (I to V) | 2 366 557.00 | | | 2 366 557.00 |
EG Accrued income and payables due within one year | 48 376.00 | | | 48 376.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 189.00 | | | 189.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 4 197.00 | |
GF Total Operating Expenses (II) | | | 4 197.00 | |
GG - OPERATING RESULT (I - II) | | | -4 196.00 | |
GL Other interest and similar income | | | 7 538.00 | |
GP Total financial income (V) | | | 7 538.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7 538.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 341.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 114.00 | | | 1 114.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 539.00 | | | 7 539.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 311.00 | | | 5 311.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 227.00 | | | 2 227.00 |
| |
| 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 | 2 355 602.00 | | | 2 355 602.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 255 259.00 | |
I4 DECREASES Grand Total | | | 2 255 259.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 355 602.00 | | | 2 355 602.00 |
| |
| 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 | 4 763.00 | 4 763.00 | | 4 763.00 |
8K Other liabilities (including liabilities related to repo transactions) | 43 424.00 | 43 424.00 | | 43 424.00 |
UL Receivables related to investments | 324 239.00 | 324 239.00 | | 324 239.00 |
VG Loans with a maturity of up to one year at origin | 189.00 | 189.00 | | 189.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 402 869.00 | 402 869.00 | | 402 869.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 48 376.00 | 48 376.00 | | 48 376.00 |
