| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 9 765.00 | | 9 765.00 | 9 765.00 |
BJ TOTAL (I) | 74 070.00 | | 74 070.00 | 74 070.00 |
BZ Other receivables | 9 852.00 | | 9 852.00 | 9 852.00 |
CF Cash and cash equivalents | 2 578.00 | | 2 578.00 | 2 578.00 |
CJ TOTAL (II) | 12 430.00 | | 12 430.00 | 12 430.00 |
CO Grand total (0 to V) | 86 500.00 | | 86 500.00 | 86 500.00 |
CU Other investments | 64 305.00 | | 64 305.00 | 64 305.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 200.00 | 1 200.00 | | 1 200.00 |
DD Legal reserve (1) | 120.00 | 120.00 | | 120.00 |
DG Other reserves | 26 137.00 | 8 947.00 | | 26 137.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 30 295.00 | 17 190.00 | | 30 295.00 |
DL TOTAL (I) | 57 752.00 | 27 457.00 | | 57 752.00 |
DU Loans and Debts from Credit Institutions (3) | 7 498.00 | 15 321.00 | | 7 498.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 250.00 | 49 305.00 | | 21 250.00 |
EC TOTAL (IV) | 28 748.00 | 64 626.00 | | 28 748.00 |
EE Grand total (I to V) | 86 500.00 | 92 083.00 | | 86 500.00 |
EG Accrued income and payables due within one year | 28 748.00 | 64 626.00 | | 28 748.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 594.00 | |
FX Taxes, duties, and similar payments | | | 375.00 | |
GF Total Operating Expenses (II) | | | 1 969.00 | |
GG - OPERATING RESULT (I - II) | | | -1 969.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 32 777.00 | |
GP Total financial income (V) | | | 32 777.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | 512.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 32 265.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 30 295.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 32 777.00 | 20 000.00 | | 32 777.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 481.00 | 2 810.00 | | 2 481.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 30 295.00 | 17 190.00 | | 30 295.00 |
| |
| 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 | 77 246.00 | | 32 777.00 | 77 246.00 |
I3 DECREASES Total Financial Fixed Assets | | 35 952.00 | 74 070.00 | |
I4 DECREASES Grand Total | | 35 952.00 | 74 070.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 77 246.00 | | 32 777.00 | 77 246.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UL Receivables related to investments | 9 765.00 | 9 765.00 | | 9 765.00 |
VC Group and associates | 9 852.00 | | | 9 852.00 |
VG Loans with a maturity of up to one year at origin | 7 498.00 | 7 498.00 | | 7 498.00 |
VI Group and Associates | 21 250.00 | 21 250.00 | | 21 250.00 |
VK Loans repaid during the year | 7 823.00 | | | 7 823.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 617.00 | 19 617.00 | | 19 617.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 748.00 | 28 748.00 | | 28 748.00 |
