| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 974 140.00 | | 974 140.00 | 974 140.00 |
BJ TOTAL (I) | 1 340 018.00 | | 1 340 018.00 | 1 340 018.00 |
BZ Other receivables | 1 849.00 | | 1 849.00 | 1 849.00 |
CD Marketable securities | 84 678.00 | | 84 678.00 | 84 678.00 |
CF Cash and cash equivalents | 9 457.00 | | 9 457.00 | 9 457.00 |
CJ TOTAL (II) | 95 984.00 | | 95 984.00 | 95 984.00 |
CO Grand total (0 to V) | 1 436 001.00 | | 1 436 001.00 | 1 436 001.00 |
CP Shares due in less than one year | 974 140.00 | | | 974 140.00 |
CU Other investments | 365 878.00 | | 365 878.00 | 365 878.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 000.00 | 80 000.00 | | 80 000.00 |
DB Share, merger, contribution premiums, etc. | 60 980.00 | 60 980.00 | | 60 980.00 |
DD Legal reserve (1) | 8 000.00 | 8 000.00 | | 8 000.00 |
DG Other reserves | 898 373.00 | 897 603.00 | | 898 373.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 198 798.00 | 195 769.00 | | 198 798.00 |
DL TOTAL (I) | 1 246 150.00 | 1 242 353.00 | | 1 246 150.00 |
DV Miscellaneous Loans and Financial Debts (4) | 169 399.00 | 159 749.00 | | 169 399.00 |
DX Trade payables and related accounts | 20 452.00 | 16 344.00 | | 20 452.00 |
DY Tax and social security liabilities | | 72 336.00 | | |
EC TOTAL (IV) | 189 851.00 | 248 428.00 | | 189 851.00 |
EE Grand total (I to V) | 1 436 001.00 | 1 490 781.00 | | 1 436 001.00 |
EG Accrued income and payables due within one year | 189 851.00 | 248 428.00 | | 189 851.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 28 755.00 | |
GF Total Operating Expenses (II) | | | 28 755.00 | |
GG - OPERATING RESULT (I - II) | | | -28 755.00 | |
GH Attributed profit or transferred loss (III) | | | 312 354.00 | |
GO Net income from sales of marketable securities | | | 1 636.00 | |
GP Total financial income (V) | | | 1 636.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 636.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 285 236.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 86 438.00 | 90 251.00 | | 86 438.00 |
HL TOTAL REVENUE (I + III + V + VII) | 313 990.00 | 303 154.00 | | 313 990.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 115 193.00 | 107 385.00 | | 115 193.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 198 798.00 | 195 769.00 | | 198 798.00 |
| |
| 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 | 1 320 579.00 | | 312 354.00 | 1 320 579.00 |
I3 DECREASES Total Financial Fixed Assets | | 292 915.00 | 1 340 018.00 | |
I4 DECREASES Grand Total | | 292 915.00 | 1 340 018.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 320 579.00 | | 312 354.00 | 1 320 579.00 |
| |
| 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 | 20 452.00 | 20 452.00 | | 20 452.00 |
UL Receivables related to investments | 974 140.00 | 974 140.00 | | 974 140.00 |
VI Group and Associates | 169 399.00 | 169 399.00 | | 169 399.00 |
VM Income taxes | 1 849.00 | | | 1 849.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 975 989.00 | 975 989.00 | | 975 989.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 189 851.00 | 189 851.00 | | 189 851.00 |
