| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 007 745.00 | | 1 007 745.00 | 1 007 745.00 |
BJ TOTAL (I) | 1 014 453.00 | | 1 014 453.00 | 1 014 453.00 |
CD Marketable securities | 559 611.00 | | 559 611.00 | 559 611.00 |
CF Cash and cash equivalents | 29 119.00 | | 29 119.00 | 29 119.00 |
CJ TOTAL (II) | 588 730.00 | | 588 730.00 | 588 730.00 |
CO Grand total (0 to V) | 1 603 183.00 | | 1 603 183.00 | 1 603 183.00 |
CU Other investments | 6 708.00 | | 6 708.00 | 6 708.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500 000.00 | 1 500 000.00 | | 1 500 000.00 |
DH Retained earnings | 57 256.00 | 25 886.00 | | 57 256.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 024.00 | 31 370.00 | | 27 024.00 |
DL TOTAL (I) | 1 584 280.00 | 1 557 256.00 | | 1 584 280.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 862.00 | 13 862.00 | | 14 862.00 |
DX Trade payables and related accounts | 364.00 | 358.00 | | 364.00 |
DY Tax and social security liabilities | 3 678.00 | 1 471.00 | | 3 678.00 |
EC TOTAL (IV) | 18 903.00 | 15 691.00 | | 18 903.00 |
EE Grand total (I to V) | 1 603 183.00 | 1 572 947.00 | | 1 603 183.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 2 760.00 | |
FX Taxes, duties, and similar payments | | | 207.00 | |
FY Salaries and Wages | | | 6 000.00 | |
FZ Social Security Contributions | | | 640.00 | |
GF Total Operating Expenses (II) | | | 9 607.00 | |
GG - OPERATING RESULT (I - II) | | | -9 607.00 | |
GI Supported loss or transferred profit (IV) | | | 770.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 41 845.00 | |
GL Other interest and similar income | | | 1 792.00 | |
GP Total financial income (V) | | | 43 637.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 43 637.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 33 260.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 21 050.00 | | |
HD Total exceptional income (VII) | | 21 050.00 | | |
HE Exceptional expenses on management operations | 2 558.00 | 2 060.00 | | 2 558.00 |
HF Exceptional expenses on capital transactions | | 12 000.00 | | |
HH Total exceptional expenses (VIII) | 2 558.00 | 14 060.00 | | 2 558.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 558.00 | 6 990.00 | | -2 558.00 |
HK Income tax | 3 678.00 | 2 868.00 | | 3 678.00 |
HL TOTAL REVENUE (I + III + V + VII) | 43 637.00 | 54 445.00 | | 43 637.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 613.00 | 23 075.00 | | 16 613.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 024.00 | 31 370.00 | | 27 024.00 |
| |
| 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 | 936 819.00 | | 77 634.00 | 936 819.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 014 453.00 | |
I4 DECREASES Grand Total | | | 1 014 453.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 936 819.00 | | 77 634.00 | 936 819.00 |
| |
| 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 | 364.00 | 364.00 | | 364.00 |
8E Income Taxes | 3 678.00 | 3 678.00 | | 3 678.00 |
UL Receivables related to investments | 1 007 745.00 | 1 007 745.00 | | 1 007 745.00 |
VI Group and Associates | 14 862.00 | 14 862.00 | | 14 862.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 007 745.00 | 1 007 745.00 | | 1 007 745.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 903.00 | 18 903.00 | | 18 903.00 |
