| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 902 020.00 | 143 000.00 | 1 759 020.00 | 1 902 020.00 |
BJ TOTAL (I) | 2 320 561.00 | 143 490.00 | 2 177 071.00 | 2 320 561.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 1 031.00 | | 1 031.00 | 1 031.00 |
CJ TOTAL (II) | 1 031.00 | | 1 031.00 | 1 031.00 |
CO Grand total (0 to V) | 2 321 592.00 | 143 490.00 | 2 178 102.00 | 2 321 592.00 |
CP Shares due in less than one year | 1 902 020.00 | | | 1 902 020.00 |
CS Evaluated investments - equity method | 418 541.00 | 490.00 | 418 051.00 | 418 541.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 080.00 | 8 080.00 | | 8 080.00 |
DD Legal reserve (1) | 1 143.00 | 1 143.00 | | 1 143.00 |
DH Retained earnings | 1 855 771.00 | 1 310 372.00 | | 1 855 771.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 247 586.00 | 545 399.00 | | 247 586.00 |
DL TOTAL (I) | 2 112 580.00 | 1 864 994.00 | | 2 112 580.00 |
DU Loans and Debts from Credit Institutions (3) | 45.00 | 45.00 | | 45.00 |
DV Miscellaneous Loans and Financial Debts (4) | 42 105.00 | 212 422.00 | | 42 105.00 |
DX Trade payables and related accounts | 4 026.00 | 4 336.00 | | 4 026.00 |
DY Tax and social security liabilities | 19 345.00 | 31 672.00 | | 19 345.00 |
EC TOTAL (IV) | 65 521.00 | 248 476.00 | | 65 521.00 |
EE Grand total (I to V) | 2 178 102.00 | 2 113 470.00 | | 2 178 102.00 |
EG Accrued income and payables due within one year | 65 521.00 | 248 476.00 | | 65 521.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 465.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 2 465.00 | |
GG - OPERATING RESULT (I - II) | | | -2 465.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 370 430.00 | |
GL Other interest and similar income | | | 17.00 | |
GP Total financial income (V) | | | 370 447.00 | |
GQ Financial allocations to depreciation and provisions | | | 12 000.00 | |
GR Interest and similar expenses | | | 563.00 | |
GU Total financial expenses (VI) | | | 12 563.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 357 884.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 355 419.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 578 380.00 | | |
HD Total exceptional income (VII) | | 578 380.00 | | |
HF Exceptional expenses on capital transactions | | 578 380.00 | | |
HH Total exceptional expenses (VIII) | | 578 380.00 | | |
HK Income tax | 107 833.00 | 88 484.00 | | 107 833.00 |
HL TOTAL REVENUE (I + III + V + VII) | 370 447.00 | 1 245 715.00 | | 370 447.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 122 861.00 | 700 316.00 | | 122 861.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 247 586.00 | 545 399.00 | | 247 586.00 |
| |
| 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 | 2 216 131.00 | | 370 430.00 | 2 216 131.00 |
I3 DECREASES Total Financial Fixed Assets | | 266 000.00 | 2 320 561.00 | |
I4 DECREASES Grand Total | | 266 000.00 | 2 320 561.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 216 131.00 | | 370 430.00 | 2 216 131.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 41 718.00 | 41 718.00 | | 41 718.00 |
8B Suppliers and Related Accounts | 4 026.00 | 4 026.00 | | 4 026.00 |
8E Income Taxes | 19 345.00 | 19 345.00 | | 19 345.00 |
UL Receivables related to investments | 1 902 020.00 | 1 902 020.00 | | 1 902 020.00 |
VH Loans with a maturity of more than one year at origin | 45.00 | 45.00 | | 45.00 |
VI Group and Associates | 387.00 | 387.00 | | 387.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 902 020.00 | 1 902 020.00 | | 1 902 020.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 65 521.00 | 65 521.00 | | 65 521.00 |
