| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 13 324.00 | | 13 324.00 | 13 324.00 |
BJ TOTAL (I) | 163 324.00 | | 163 324.00 | 163 324.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 1 759.00 | | 1 759.00 | 1 759.00 |
CJ TOTAL (II) | 1 759.00 | | 1 759.00 | 1 759.00 |
CO Grand total (0 to V) | 165 083.00 | | 165 083.00 | 165 083.00 |
CP Shares due in less than one year | 13 324.00 | | | 13 324.00 |
CU Other investments | 150 000.00 | | 150 000.00 | 150 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 44 078.00 | 23 148.00 | | 44 078.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 169.00 | 20 930.00 | | 22 169.00 |
DL TOTAL (I) | 67 347.00 | 45 178.00 | | 67 347.00 |
DU Loans and Debts from Credit Institutions (3) | 93 382.00 | 114 073.00 | | 93 382.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 569.00 | 5 478.00 | | 2 569.00 |
DX Trade payables and related accounts | 1 680.00 | 1 200.00 | | 1 680.00 |
DY Tax and social security liabilities | 105.00 | 311.00 | | 105.00 |
EC TOTAL (IV) | 97 736.00 | 121 062.00 | | 97 736.00 |
EE Grand total (I to V) | 165 083.00 | 166 240.00 | | 165 083.00 |
EG Accrued income and payables due within one year | 25 856.00 | 27 904.00 | | 25 856.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 444.00 | |
FX Taxes, duties, and similar payments | | | 210.00 | |
GF Total Operating Expenses (II) | | | 2 654.00 | |
GG - OPERATING RESULT (I - II) | | | -2 654.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 28 000.00 | |
GP Total financial income (V) | | | 28 000.00 | |
GR Interest and similar expenses | | | 3 167.00 | |
GU Total financial expenses (VI) | | | 3 167.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 24 833.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 22 179.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 10.00 | | | 10.00 |
HH Total exceptional expenses (VIII) | 10.00 | | | 10.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -10.00 | | | -10.00 |
HL TOTAL REVENUE (I + III + V + VII) | 28 000.00 | 27 000.00 | | 28 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 831.00 | 6 070.00 | | 5 831.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 169.00 | 20 930.00 | | 22 169.00 |
| |
| 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 | 150 000.00 | | 28 000.00 | 150 000.00 |
I3 DECREASES Total Financial Fixed Assets | | 14 676.00 | 163 324.00 | |
I4 DECREASES Grand Total | | 14 676.00 | 163 324.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 150 000.00 | | 28 000.00 | 150 000.00 |
| |
| 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 | 1 680.00 | 1 680.00 | | 1 680.00 |
UL Receivables related to investments | 13 324.00 | 13 324.00 | | 13 324.00 |
VH Loans with a maturity of more than one year at origin | 93 382.00 | 21 502.00 | 71 880.00 | 93 382.00 |
VI Group and Associates | 2 569.00 | 2 569.00 | | 2 569.00 |
VK Loans repaid during the year | 20 632.00 | | | 20 632.00 |
VQ Other Taxes, Duties, and Similar Debts | 105.00 | 105.00 | | 105.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 324.00 | 13 324.00 | | 13 324.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 97 736.00 | 25 856.00 | 71 880.00 | 97 736.00 |
