| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | -1 277.00 | | -1 277.00 | -1 277.00 |
BJ TOTAL (I) | 219 713.00 | | 219 713.00 | 219 713.00 |
BZ Other receivables | 5 195.00 | | 5 195.00 | 5 195.00 |
CF Cash and cash equivalents | 39 990.00 | | 39 990.00 | 39 990.00 |
CJ TOTAL (II) | 45 185.00 | | 45 185.00 | 45 185.00 |
CO Grand total (0 to V) | 264 898.00 | | 264 898.00 | 264 898.00 |
CP Shares due in less than one year | 86.00 | | | 86.00 |
CR Shares due in more than one year | 86.00 | | | 86.00 |
CU Other investments | 220 990.00 | | 220 990.00 | 220 990.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 220 000.00 | | | 220 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 43 353.00 | | | 43 353.00 |
DL TOTAL (I) | 263 353.00 | | | 263 353.00 |
DX Trade payables and related accounts | 600.00 | | | 600.00 |
DY Tax and social security liabilities | 945.00 | | | 945.00 |
EC TOTAL (IV) | 1 545.00 | | | 1 545.00 |
EE Grand total (I to V) | 264 898.00 | | | 264 898.00 |
EG Accrued income and payables due within one year | 1 545.00 | | | 1 545.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 897.00 | |
GF Total Operating Expenses (II) | | | 897.00 | |
GG - OPERATING RESULT (I - II) | | | -897.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 44 838.00 | |
GL Other interest and similar income | | | 357.00 | |
GP Total financial income (V) | | | 45 195.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 45 195.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 44 298.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 945.00 | | | 945.00 |
HL TOTAL REVENUE (I + III + V + VII) | 45 195.00 | | | 45 195.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 842.00 | | | 1 842.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 43 353.00 | | | 43 353.00 |
| |
| 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 | | | 260 990.00 | |
I3 DECREASES Total Financial Fixed Assets | | 41 277.00 | 219 713.00 | |
I4 DECREASES Grand Total | | 41 277.00 | 219 713.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 260 990.00 | |
| |
| 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 | 600.00 | 600.00 | | 600.00 |
8E Income Taxes | 945.00 | 945.00 | | 945.00 |
UL Receivables related to investments | -1 277.00 | -1 277.00 | | -1 277.00 |
VC Group and associates | 357.00 | | | 357.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 838.00 | 4 838.00 | | 4 838.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 918.00 | 3 918.00 | | 3 918.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 545.00 | 1 545.00 | | 1 545.00 |
