| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 70 800.00 | | 70 800.00 | 70 800.00 |
BH Other financial assets | 17 000.00 | | 17 000.00 | 17 000.00 |
BJ TOTAL (I) | 1 499 255.00 | | 1 499 255.00 | 1 499 255.00 |
BX Customers and related accounts | 3 931.00 | | 3 931.00 | 3 931.00 |
BZ Other receivables | 328 341.00 | | 328 341.00 | 328 341.00 |
CF Cash and cash equivalents | 16 469.00 | | 16 469.00 | 16 469.00 |
CJ TOTAL (II) | 348 742.00 | | 348 742.00 | 348 742.00 |
CO Grand total (0 to V) | 1 847 997.00 | | 1 847 997.00 | 1 847 997.00 |
CU Other investments | 1 411 455.00 | | 1 411 455.00 | 1 411 455.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 108 330.00 | 1 108 330.00 | | 1 108 330.00 |
DD Legal reserve (1) | 110 833.00 | 80 000.00 | | 110 833.00 |
DG Other reserves | 75 869.00 | 8 289.00 | | 75 869.00 |
DH Retained earnings | 2.00 | | | 2.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 89 946.00 | 98 414.00 | | 89 946.00 |
DL TOTAL (I) | 1 384 981.00 | 1 295 034.00 | | 1 384 981.00 |
DU Loans and Debts from Credit Institutions (3) | 462 795.00 | 510 373.00 | | 462 795.00 |
DX Trade payables and related accounts | 220.00 | 210.00 | | 220.00 |
EC TOTAL (IV) | 463 016.00 | 510 583.00 | | 463 016.00 |
EE Grand total (I to V) | 1 847 997.00 | 1 805 617.00 | | 1 847 997.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 014.00 | |
FR Total operating income (I) | | | 8 014.00 | |
FW Other purchases and external expenses | | | 10 302.00 | |
FX Taxes, duties, and similar payments | | | 1 657.00 | |
GF Total Operating Expenses (II) | | | 11 959.00 | |
GG - OPERATING RESULT (I - II) | | | -3 945.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 800.00 | |
GL Other interest and similar income | | | 6 021.00 | |
GP Total financial income (V) | | | 106 821.00 | |
GR Interest and similar expenses | | | 12 920.00 | |
GU Total financial expenses (VI) | | | 12 920.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 93 900.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 89 955.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 9.00 | | | 9.00 |
HH Total exceptional expenses (VIII) | 9.00 | | | 9.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -9.00 | | | -9.00 |
HL TOTAL REVENUE (I + III + V + VII) | 114 835.00 | 124 193.00 | | 114 835.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 24 889.00 | 25 778.00 | | 24 889.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 89 946.00 | 98 414.00 | | 89 946.00 |
| |
| 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 | 1 428 455.00 | | 70 800.00 | 1 428 455.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 499 255.00 | |
I4 DECREASES Grand Total | | | 1 499 255.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 428 455.00 | | 70 800.00 | 1 428 455.00 |
| |
| 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 | 221.00 | 221.00 | | 221.00 |
UL Receivables related to investments | 70 800.00 | 70 800.00 | | 70 800.00 |
UT Other financial assets | 17 000.00 | | | 17 000.00 |
UX Other trade receivables | 3 932.00 | | | 3 932.00 |
VC Group and associates | 328 341.00 | | | 328 341.00 |
VH Loans with a maturity of more than one year at origin | 462 795.00 | 99 195.00 | 363 600.00 | 462 795.00 |
VK Loans repaid during the year | 47 578.00 | | | 47 578.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 420 073.00 | 403 073.00 | 17 000.00 | 420 073.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 463 016.00 | 99 416.00 | 363 600.00 | 463 016.00 |
