| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 56 170.00 | | 56 170.00 | 56 170.00 |
BJ TOTAL (I) | 181 920.00 | | 181 920.00 | 181 920.00 |
BZ Other receivables | 1 069.00 | | 1 069.00 | 1 069.00 |
CF Cash and cash equivalents | 35 996.00 | | 35 996.00 | 35 996.00 |
CJ TOTAL (II) | 37 065.00 | | 37 065.00 | 37 065.00 |
CO Grand total (0 to V) | 218 985.00 | | 218 985.00 | 218 985.00 |
CP Shares due in less than one year | 56 170.00 | | | 56 170.00 |
CU Other investments | 125 750.00 | | 125 750.00 | 125 750.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 000.00 | 60 000.00 | | 60 000.00 |
DD Legal reserve (1) | 6 000.00 | 6 000.00 | | 6 000.00 |
DG Other reserves | 60 586.00 | 52 981.00 | | 60 586.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 47 672.00 | 7 605.00 | | 47 672.00 |
DL TOTAL (I) | 174 259.00 | 126 586.00 | | 174 259.00 |
DU Loans and Debts from Credit Institutions (3) | 42 744.00 | 52 497.00 | | 42 744.00 |
DV Miscellaneous Loans and Financial Debts (4) | 920.00 | 920.00 | | 920.00 |
DX Trade payables and related accounts | 1 062.00 | 432.00 | | 1 062.00 |
DY Tax and social security liabilities | | 1 383.00 | | |
EC TOTAL (IV) | 44 726.00 | 55 232.00 | | 44 726.00 |
EE Grand total (I to V) | 218 985.00 | 181 818.00 | | 218 985.00 |
EG Accrued income and payables due within one year | 11 971.00 | 14 321.00 | | 11 971.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1.00 | | | 1.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 219.00 | |
FX Taxes, duties, and similar payments | | | 206.00 | |
GF Total Operating Expenses (II) | | | 1 425.00 | |
GG - OPERATING RESULT (I - II) | | | -1 425.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50 000.00 | |
GL Other interest and similar income | | | 19.00 | |
GP Total financial income (V) | | | 50 019.00 | |
GR Interest and similar expenses | | | 922.00 | |
GU Total financial expenses (VI) | | | 922.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 49 097.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 47 672.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 50 019.00 | 11 090.00 | | 50 019.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 346.00 | 3 485.00 | | 2 346.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 47 672.00 | 7 605.00 | | 47 672.00 |
| |
| 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 | 146 500.00 | | 55 000.00 | 146 500.00 |
I3 DECREASES Total Financial Fixed Assets | | 19 580.00 | 181 920.00 | |
I4 DECREASES Grand Total | | 19 580.00 | 181 920.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 146 500.00 | | 55 000.00 | 146 500.00 |
| |
| 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 | 1 062.00 | 1 062.00 | | 1 062.00 |
UL Receivables related to investments | 56 170.00 | 56 170.00 | | 56 170.00 |
VG Loans with a maturity of up to one year at origin | 1.00 | 1.00 | | 1.00 |
VH Loans with a maturity of more than one year at origin | 42 744.00 | 9 989.00 | 32 755.00 | 42 744.00 |
VI Group and Associates | 920.00 | 920.00 | | 920.00 |
VK Loans repaid during the year | 9 739.00 | | | 9 739.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 069.00 | | | 1 069.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 57 239.00 | 57 239.00 | | 57 239.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 44 726.00 | 11 971.00 | 32 755.00 | 44 726.00 |
