| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 116.00 | 1 565.00 | 550.00 | 2 116.00 |
BJ TOTAL (I) | 5 517 316.00 | 1 565.00 | 5 515 750.00 | 5 517 316.00 |
BZ Other receivables | 53 683.00 | | 53 683.00 | 53 683.00 |
CF Cash and cash equivalents | 41 663.00 | | 41 663.00 | 41 663.00 |
CJ TOTAL (II) | 95 346.00 | | 95 346.00 | 95 346.00 |
CO Grand total (0 to V) | 5 612 662.00 | 1 565.00 | 5 611 096.00 | 5 612 662.00 |
CR Shares due in more than one year | 13 636.00 | | | 13 636.00 |
CU Other investments | 5 515 200.00 | | 5 515 200.00 | 5 515 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 516 200.00 | 5 516 200.00 | | 5 516 200.00 |
DH Retained earnings | -125 349.00 | -29 473.00 | | -125 349.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 35 239.00 | -95 876.00 | | 35 239.00 |
DL TOTAL (I) | 5 426 091.00 | 5 390 851.00 | | 5 426 091.00 |
DV Miscellaneous Loans and Financial Debts (4) | 143 006.00 | 30 791.00 | | 143 006.00 |
DX Trade payables and related accounts | | 1 800.00 | | |
DY Tax and social security liabilities | | 73 550.00 | | |
EA Other liabilities | 42 000.00 | 40 000.00 | | 42 000.00 |
EC TOTAL (IV) | 185 006.00 | 146 141.00 | | 185 006.00 |
EE Grand total (I to V) | 5 611 097.00 | 5 536 992.00 | | 5 611 097.00 |
EG Accrued income and payables due within one year | 185 006.00 | 115 350.00 | | 185 006.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 979.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 705.00 | |
GF Total Operating Expenses (II) | | | 4 761.00 | |
GG - OPERATING RESULT (I - II) | | | -4 761.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 40 000.00 | |
GP Total financial income (V) | | | 40 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 40 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 35 239.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 73 550.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 40 000.00 | | | 40 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 761.00 | 95 876.00 | | 4 761.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 35 239.00 | -95 876.00 | | 35 239.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 185 006.00 | 185 006.00 | | 185 006.00 |
VJ Loans taken out during the year | 1.00 | | | 1.00 |
VP Miscellaneous | 53 683.00 | | | 53 683.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 53 683.00 | 53 683.00 | | 53 683.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 185 006.00 | 185 006.00 | | 185 006.00 |
