| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 753 333.00 | | 753 333.00 | 753 333.00 |
BD Other fixed assets | 1 000.00 | | 1 000.00 | 1 000.00 |
BH Other financial assets | 360.00 | | 360.00 | 360.00 |
BJ TOTAL (I) | 1 874 400.00 | 368 000.00 | 1 506 400.00 | 1 874 400.00 |
BZ Other receivables | 126 216.00 | | 126 216.00 | 126 216.00 |
CD Marketable securities | 23 961.00 | | 23 961.00 | 23 961.00 |
CF Cash and cash equivalents | 1 092 281.00 | | 1 092 281.00 | 1 092 281.00 |
CJ TOTAL (II) | 1 242 458.00 | | 1 242 458.00 | 1 242 458.00 |
CO Grand total (0 to V) | 3 116 859.00 | 368 000.00 | 2 748 859.00 | 3 116 859.00 |
CU Other investments | 1 119 707.00 | 368 000.00 | 751 707.00 | 1 119 707.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 75 000.00 | | | 75 000.00 |
DD Legal reserve (1) | 7 622.00 | | | 7 622.00 |
DE Statutory or contractual reserves | 2 578 710.00 | | | 2 578 710.00 |
DF Regulated reserves (1) | 1 225.00 | | | 1 225.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 62 022.00 | | | 62 022.00 |
DL TOTAL (I) | 2 724 579.00 | | | 2 724 579.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 000.00 | | | 20 000.00 |
DX Trade payables and related accounts | 4 280.00 | | | 4 280.00 |
EC TOTAL (IV) | 24 280.00 | | | 24 280.00 |
EE Grand total (I to V) | 2 748 859.00 | | | 2 748 859.00 |
EG Accrued income and payables due within one year | 24 280.00 | | | 24 280.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 15.00 | |
FR Total operating income (I) | | | 15.00 | |
FW Other purchases and external expenses | | | 6 074.00 | |
FX Taxes, duties, and similar payments | | | 1 520.00 | |
GF Total Operating Expenses (II) | | | 7 594.00 | |
GG - OPERATING RESULT (I - II) | | | -7 579.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 55 896.00 | |
GL Other interest and similar income | | | 15 279.00 | |
GP Total financial income (V) | | | 71 175.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 71 175.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 63 596.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 574.00 | | | 1 574.00 |
HL TOTAL REVENUE (I + III + V + VII) | 71 190.00 | | | 71 190.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 168.00 | | | 9 168.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 62 022.00 | | | 62 022.00 |
| |
| 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 | 1 021 067.00 | | 853 333.00 | 1 021 067.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 874 400.00 | |
I4 DECREASES Grand Total | | | 1 874 400.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 021 067.00 | | 853 333.00 | 1 021 067.00 |
| |
| 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 | 4 280.00 | 4 280.00 | | 4 280.00 |
VI Group and Associates | 20 000.00 | 20 000.00 | | 20 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 24 280.00 | 24 280.00 | | 24 280.00 |
