| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 131 021.00 | | 1 131 021.00 | 1 131 021.00 |
BJ TOTAL (I) | 3 301 313.00 | | 3 301 313.00 | 3 301 313.00 |
CF Cash and cash equivalents | 464 297.00 | | 464 297.00 | 464 297.00 |
CJ TOTAL (II) | 464 297.00 | | 464 297.00 | 464 297.00 |
CO Grand total (0 to V) | 3 765 610.00 | | 3 765 610.00 | 3 765 610.00 |
CU Other investments | 2 170 292.00 | | 2 170 292.00 | 2 170 292.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 651 400.00 | 1 651 400.00 | | 1 651 400.00 |
DB Share, merger, contribution premiums, etc. | 408 820.00 | 408 820.00 | | 408 820.00 |
DG Other reserves | 496 228.00 | 418 957.00 | | 496 228.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 240 068.00 | 77 270.00 | | 240 068.00 |
DL TOTAL (I) | 2 796 517.00 | 2 556 449.00 | | 2 796 517.00 |
DV Miscellaneous Loans and Financial Debts (4) | 885 517.00 | 1 001 572.00 | | 885 517.00 |
DX Trade payables and related accounts | 1 200.00 | 1 200.00 | | 1 200.00 |
DY Tax and social security liabilities | 82 376.00 | 37 878.00 | | 82 376.00 |
EC TOTAL (IV) | 969 093.00 | 1 040 650.00 | | 969 093.00 |
EE Grand total (I to V) | 3 765 610.00 | 3 597 099.00 | | 3 765 610.00 |
EG Accrued income and payables due within one year | 969 093.00 | 1 040 650.00 | | 969 093.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 040.00 | |
GF Total Operating Expenses (II) | | | 2 040.00 | |
GG - OPERATING RESULT (I - II) | | | -2 040.00 | |
GL Other interest and similar income | | | 419 672.00 | |
GP Total financial income (V) | | | 419 672.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 419 672.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 417 632.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 177 564.00 | 95 189.00 | | 177 564.00 |
HL TOTAL REVENUE (I + III + V + VII) | 419 672.00 | 178 238.00 | | 419 672.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 179 604.00 | 100 967.00 | | 179 604.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 240 068.00 | 77 270.00 | | 240 068.00 |
| |
| 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 | 3 168 816.00 | | 419 496.00 | 3 168 816.00 |
I3 DECREASES Total Financial Fixed Assets | | 287 000.00 | 3 301 313.00 | |
I4 DECREASES Grand Total | | 287 000.00 | 3 301 313.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 168 816.00 | | 419 496.00 | 3 168 816.00 |
| |
| 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 | 1 200.00 | 1 200.00 | | 1 200.00 |
8E Income Taxes | 82 376.00 | 82 376.00 | | 82 376.00 |
UL Receivables related to investments | 1 131 021.00 | | | 1 131 021.00 |
VI Group and Associates | 885 517.00 | 885 517.00 | | 885 517.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 131 021.00 | | 1 131 021.00 | 1 131 021.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 969 093.00 | 969 093.00 | | 969 093.00 |
