| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 963 904.00 | 437 392.00 | 526 512.00 | 963 904.00 |
BJ TOTAL (I) | 6 346 762.00 | 477 344.00 | 5 869 418.00 | 6 346 762.00 |
BZ Other receivables | 60 421.00 | | 60 421.00 | 60 421.00 |
CF Cash and cash equivalents | 11 289.00 | | 11 289.00 | 11 289.00 |
CJ TOTAL (II) | 71 710.00 | | 71 710.00 | 71 710.00 |
CO Grand total (0 to V) | 6 418 472.00 | 477 344.00 | 5 941 128.00 | 6 418 472.00 |
CP Shares due in less than one year | 15 220.00 | | | 15 220.00 |
CU Other investments | 5 382 858.00 | 39 952.00 | 5 342 906.00 | 5 382 858.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 610 000.00 | | | 610 000.00 |
DD Legal reserve (1) | 61 000.00 | | | 61 000.00 |
DG Other reserves | 4 486 902.00 | | | 4 486 902.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 393 230.00 | | | 393 230.00 |
DL TOTAL (I) | 5 551 132.00 | | | 5 551 132.00 |
DU Loans and Debts from Credit Institutions (3) | 7 486.00 | | | 7 486.00 |
DV Miscellaneous Loans and Financial Debts (4) | 372 809.00 | | | 372 809.00 |
DX Trade payables and related accounts | 9 700.00 | | | 9 700.00 |
EC TOTAL (IV) | 389 996.00 | | | 389 996.00 |
EE Grand total (I to V) | 5 941 128.00 | | | 5 941 128.00 |
EG Accrued income and payables due within one year | 389 996.00 | | | 389 996.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 293.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 10 295.00 | |
GG - OPERATING RESULT (I - II) | | | -10 295.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 391 355.00 | |
GK Income from other securities and fixed asset receivables | | | 15 220.00 | |
GP Total financial income (V) | | | 406 575.00 | |
GR Interest and similar expenses | | | 6 583.00 | |
GU Total financial expenses (VI) | | | 6 583.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 399 991.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 389 696.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -3 534.00 | | | -3 534.00 |
HL TOTAL REVENUE (I + III + V + VII) | 406 575.00 | | | 406 575.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 345.00 | | | 13 345.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 393 230.00 | | | 393 230.00 |
| |
| 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 | 6 249 015.00 | | | 6 249 015.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 346 762.00 | |
I4 DECREASES Grand Total | | | 6 346 762.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 249 015.00 | | | 6 249 015.00 |
| |
| 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 | 9 700.00 | 9 700.00 | | 9 700.00 |
8K Other liabilities (including liabilities related to repo transactions) | 372 810.00 | 372 810.00 | | 372 810.00 |
UL Receivables related to investments | 963 904.00 | 15 220.00 | | 963 904.00 |
VH Loans with a maturity of more than one year at origin | 7 487.00 | 7 487.00 | | 7 487.00 |
VK Loans repaid during the year | 29 398.00 | | | 29 398.00 |
VP Miscellaneous | 60 421.00 | | | 60 421.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 024 325.00 | 75 641.00 | 948 684.00 | 1 024 325.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 389 997.00 | 389 997.00 | | 389 997.00 |
