| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 673 098.00 | | 673 098.00 | 673 098.00 |
BJ TOTAL (I) | 2 387 578.00 | | 2 387 578.00 | 2 387 578.00 |
CF Cash and cash equivalents | 169 251.00 | | 169 251.00 | 169 251.00 |
CH Prepaid expenses | 160.00 | | 160.00 | 160.00 |
CJ TOTAL (II) | 169 411.00 | | 169 411.00 | 169 411.00 |
CO Grand total (0 to V) | 2 556 989.00 | | 2 556 989.00 | 2 556 989.00 |
CP Shares due in less than one year | 673 098.00 | | | 673 098.00 |
CU Other investments | 1 714 480.00 | | 1 714 480.00 | 1 714 480.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 102 512.00 | 1 102 512.00 | | 1 102 512.00 |
DD Legal reserve (1) | 110 251.00 | 110 251.00 | | 110 251.00 |
DG Other reserves | 579 966.00 | 437 476.00 | | 579 966.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 148 182.00 | 142 490.00 | | 148 182.00 |
DL TOTAL (I) | 1 940 912.00 | 1 792 729.00 | | 1 940 912.00 |
DU Loans and Debts from Credit Institutions (3) | 121 111.00 | 181 649.00 | | 121 111.00 |
DV Miscellaneous Loans and Financial Debts (4) | 491 899.00 | 497 738.00 | | 491 899.00 |
DX Trade payables and related accounts | 3 067.00 | 2 977.00 | | 3 067.00 |
EC TOTAL (IV) | 616 077.00 | 682 364.00 | | 616 077.00 |
EE Grand total (I to V) | 2 556 989.00 | 2 475 093.00 | | 2 556 989.00 |
EG Accrued income and payables due within one year | 556 077.00 | 562 364.00 | | 556 077.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 28.00 | 28.00 | | 28.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 688.00 | |
FZ Social Security Contributions | | | 1 169.00 | |
GF Total Operating Expenses (II) | | | 4 857.00 | |
GG - OPERATING RESULT (I - II) | | | -4 857.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 164 204.00 | |
GP Total financial income (V) | | | 164 204.00 | |
GR Interest and similar expenses | | | 11 165.00 | |
GU Total financial expenses (VI) | | | 11 165.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 153 039.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 148 182.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 169.00 | 1 143.00 | | 1 169.00 |
HL TOTAL REVENUE (I + III + V + VII) | 164 204.00 | 161 248.00 | | 164 204.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 022.00 | 18 758.00 | | 16 022.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 148 182.00 | 142 490.00 | | 148 182.00 |
| |
| 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 | 2 389 454.00 | | 177 259.00 | 2 389 454.00 |
I3 DECREASES Total Financial Fixed Assets | | 179 135.00 | 2 387 578.00 | |
I4 DECREASES Grand Total | | 179 135.00 | 2 387 578.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 389 454.00 | | 177 259.00 | 2 389 454.00 |
| |
| 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 | 3 067.00 | 3 067.00 | | 3 067.00 |
UL Receivables related to investments | 673 098.00 | 673 098.00 | | 673 098.00 |
VG Loans with a maturity of up to one year at origin | 28.00 | 28.00 | | 28.00 |
VH Loans with a maturity of more than one year at origin | 121 083.00 | 61 083.00 | 60 000.00 | 121 083.00 |
VI Group and Associates | 491 899.00 | 491 899.00 | | 491 899.00 |
VK Loans repaid during the year | 60 000.00 | | | 60 000.00 |
VS Prepaid expenses | 160.00 | | | 160.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 673 258.00 | 673 258.00 | | 673 258.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 616 077.00 | 556 077.00 | 60 000.00 | 616 077.00 |
