| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 158 440.00 | | 158 440.00 | 158 440.00 |
BJ TOTAL (I) | 612 040.00 | | 612 040.00 | 612 040.00 |
BZ Other receivables | 58 317.00 | | 58 317.00 | 58 317.00 |
CF Cash and cash equivalents | 4 309.00 | | 4 309.00 | 4 309.00 |
CJ TOTAL (II) | 62 626.00 | | 62 626.00 | 62 626.00 |
CO Grand total (0 to V) | 674 667.00 | | 674 667.00 | 674 667.00 |
CP Shares due in less than one year | 142 040.00 | | | 142 040.00 |
CS Evaluated investments - equity method | 453 600.00 | | 453 600.00 | 453 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 184 800.00 | 184 800.00 | | 184 800.00 |
DD Legal reserve (1) | 18 480.00 | 18 480.00 | | 18 480.00 |
DG Other reserves | 319 145.00 | 363 174.00 | | 319 145.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -855.00 | 323.00 | | -855.00 |
DL TOTAL (I) | 521 569.00 | 566 777.00 | | 521 569.00 |
DV Miscellaneous Loans and Financial Debts (4) | 152 593.00 | 90 808.00 | | 152 593.00 |
DX Trade payables and related accounts | 504.00 | 492.00 | | 504.00 |
EC TOTAL (IV) | 153 097.00 | 91 300.00 | | 153 097.00 |
EE Grand total (I to V) | 674 667.00 | 658 077.00 | | 674 667.00 |
EG Accrued income and payables due within one year | 153 097.00 | 91 300.00 | | 153 097.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 692.00 | |
GF Total Operating Expenses (II) | | | 1 692.00 | |
GG - OPERATING RESULT (I - II) | | | -1 692.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 770.00 | |
GP Total financial income (V) | | | 1 770.00 | |
GR Interest and similar expenses | | | 1 084.00 | |
GU Total financial expenses (VI) | | | 1 084.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 685.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 006.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -151.00 | 162.00 | | -151.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 770.00 | 3 539.00 | | 1 770.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 626.00 | 3 216.00 | | 2 626.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -855.00 | 323.00 | | -855.00 |
| |
| 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 | 623 860.00 | | 21 770.00 | 623 860.00 |
I3 DECREASES Total Financial Fixed Assets | | 33 590.00 | 612 040.00 | |
I4 DECREASES Grand Total | | 33 590.00 | 612 040.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 623 860.00 | | 21 770.00 | 623 860.00 |
| |
| 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 | 504.00 | 504.00 | | 504.00 |
UL Receivables related to investments | 158 440.00 | 142 040.00 | | 158 440.00 |
VI Group and Associates | 152 593.00 | 152 593.00 | | 152 593.00 |
VM Income taxes | 58 317.00 | | | 58 317.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 216 757.00 | 200 357.00 | 16 400.00 | 216 757.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 153 097.00 | 153 097.00 | | 153 097.00 |
