| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 107 356.00 | | 107 356.00 | 107 356.00 |
BZ Other receivables | 2 468 458.00 | | 2 468 458.00 | 2 468 458.00 |
CD Marketable securities | 100 551.00 | | 100 551.00 | 100 551.00 |
CF Cash and cash equivalents | 1 732 715.00 | | 1 732 715.00 | 1 732 715.00 |
CJ TOTAL (II) | 4 301 724.00 | | 4 301 724.00 | 4 301 724.00 |
CO Grand total (0 to V) | 4 409 080.00 | | 4 409 080.00 | 4 409 080.00 |
CR Shares due in more than one year | 2 468 458.00 | | | 2 468 458.00 |
CU Other investments | 107 356.00 | | 107 356.00 | 107 356.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 200.00 | 38 200.00 | | 38 200.00 |
DD Legal reserve (1) | 7 164.00 | 7 164.00 | | 7 164.00 |
DG Other reserves | 4 319 261.00 | 4 183 773.00 | | 4 319 261.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 327.00 | 135 488.00 | | 29 327.00 |
DL TOTAL (I) | 4 393 953.00 | 4 364 626.00 | | 4 393 953.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 839.00 | 8 839.00 | | 8 839.00 |
DX Trade payables and related accounts | 1 480.00 | 2 980.00 | | 1 480.00 |
DY Tax and social security liabilities | 4 808.00 | 2 405.00 | | 4 808.00 |
EC TOTAL (IV) | 15 127.00 | 14 224.00 | | 15 127.00 |
EE Grand total (I to V) | 4 409 080.00 | 4 378 850.00 | | 4 409 080.00 |
EG Accrued income and payables due within one year | 15 127.00 | 14 224.00 | | 15 127.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 13 060.00 | |
FX Taxes, duties, and similar payments | | | 187.00 | |
GF Total Operating Expenses (II) | | | 13 247.00 | |
GG - OPERATING RESULT (I - II) | | | -13 247.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 49 497.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | 49 497.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 49 497.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 36 250.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 6 923.00 | 2 260.00 | | 6 923.00 |
HL TOTAL REVENUE (I + III + V + VII) | 49 497.00 | 174 985.00 | | 49 497.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 170.00 | 39 497.00 | | 20 170.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 327.00 | 135 488.00 | | 29 327.00 |
| |
| 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 | 107 356.00 | | | 107 356.00 |
I3 DECREASES Total Financial Fixed Assets | | | 107 356.00 | |
I4 DECREASES Grand Total | | | 107 356.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 107 356.00 | | | 107 356.00 |
| |
| 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 | 1 480.00 | 1 480.00 | | 1 480.00 |
8E Income Taxes | 4 663.00 | 4 663.00 | | 4 663.00 |
VI Group and Associates | 8 984.00 | 8 984.00 | | 8 984.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 468 458.00 | | | 2 468 458.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 468 458.00 | | 2 468 458.00 | 2 468 458.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 127.00 | 15 127.00 | | 15 127.00 |
