| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 46 672.00 | | 46 672.00 | 46 672.00 |
BD Other fixed assets | 31.00 | | 31.00 | 31.00 |
BJ TOTAL (I) | 199 028.00 | | 199 028.00 | 199 028.00 |
BZ Other receivables | 5 566.00 | | 5 566.00 | 5 566.00 |
CF Cash and cash equivalents | 3.00 | | 3.00 | 3.00 |
CJ TOTAL (II) | 5 569.00 | | 5 569.00 | 5 569.00 |
CO Grand total (0 to V) | 204 597.00 | | 204 597.00 | 204 597.00 |
CU Other investments | 152 326.00 | | 152 326.00 | 152 326.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 31 467.00 | 9 794.00 | | 31 467.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 209.00 | 21 674.00 | | 22 209.00 |
DL TOTAL (I) | 64 676.00 | 42 467.00 | | 64 676.00 |
DU Loans and Debts from Credit Institutions (3) | 21 184.00 | 43 951.00 | | 21 184.00 |
DV Miscellaneous Loans and Financial Debts (4) | 112 000.00 | 102 000.00 | | 112 000.00 |
DX Trade payables and related accounts | 1 171.00 | 374.00 | | 1 171.00 |
DY Tax and social security liabilities | 5 566.00 | | | 5 566.00 |
EC TOTAL (IV) | 139 921.00 | 146 326.00 | | 139 921.00 |
EE Grand total (I to V) | 204 597.00 | 188 793.00 | | 204 597.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 567.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 2 568.00 | |
GG - OPERATING RESULT (I - II) | | | -2 568.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 25 000.00 | |
GL Other interest and similar income | | | 710.00 | |
GP Total financial income (V) | | | 25 710.00 | |
GR Interest and similar expenses | | | 933.00 | |
GU Total financial expenses (VI) | | | 933.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 24 777.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 22 209.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | -524.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 25 710.00 | 25 430.00 | | 25 710.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 501.00 | 3 756.00 | | 3 501.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 209.00 | 21 674.00 | | 22 209.00 |
| |
| 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 | 176 880.00 | | 33 138.00 | 176 880.00 |
I3 DECREASES Total Financial Fixed Assets | | 10 990.00 | 199 028.00 | |
I4 DECREASES Grand Total | | 10 990.00 | 199 028.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 176 880.00 | | 33 138.00 | 176 880.00 |
| |
| 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 | 1 171.00 | 1 171.00 | | 1 171.00 |
8E Income Taxes | 5 566.00 | 5 566.00 | | 5 566.00 |
UL Receivables related to investments | 46 672.00 | 46 672.00 | | 46 672.00 |
VC Group and associates | 5 566.00 | | | 5 566.00 |
VH Loans with a maturity of more than one year at origin | 21 184.00 | 21 184.00 | | 21 184.00 |
VI Group and Associates | 112 000.00 | 112 000.00 | | 112 000.00 |
VK Loans repaid during the year | 22 021.00 | | | 22 021.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 52 238.00 | 52 238.00 | | 52 238.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 139 921.00 | 139 921.00 | | 139 921.00 |
