| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 60 430.00 | | 60 430.00 | 60 430.00 |
BJ TOTAL (I) | 511 114.00 | | 511 114.00 | 511 114.00 |
BZ Other receivables | 44 282.00 | | 44 282.00 | 44 282.00 |
CF Cash and cash equivalents | 62 334.00 | | 62 334.00 | 62 334.00 |
CJ TOTAL (II) | 106 616.00 | | 106 616.00 | 106 616.00 |
CO Grand total (0 to V) | 617 730.00 | | 617 730.00 | 617 730.00 |
CP Shares due in less than one year | 60 430.00 | | | 60 430.00 |
CU Other investments | 450 684.00 | | 450 684.00 | 450 684.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 187 500.00 | 187 500.00 | | 187 500.00 |
DD Legal reserve (1) | 18 750.00 | 18 750.00 | | 18 750.00 |
DG Other reserves | 235 987.00 | 252 283.00 | | 235 987.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 106 931.00 | -16 295.00 | | 106 931.00 |
DL TOTAL (I) | 549 168.00 | 442 237.00 | | 549 168.00 |
DV Miscellaneous Loans and Financial Debts (4) | 66 243.00 | 73 455.00 | | 66 243.00 |
DX Trade payables and related accounts | 2 220.00 | 1 800.00 | | 2 220.00 |
DY Tax and social security liabilities | 98.00 | 98.00 | | 98.00 |
EC TOTAL (IV) | 68 561.00 | 75 353.00 | | 68 561.00 |
EE Grand total (I to V) | 617 730.00 | 517 590.00 | | 617 730.00 |
EG Accrued income and payables due within one year | 68 561.00 | 75 353.00 | | 68 561.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 234.00 | |
FX Taxes, duties, and similar payments | | | 146.00 | |
GE Other Expenses | | | 11.00 | |
GF Total Operating Expenses (II) | | | 5 391.00 | |
GG - OPERATING RESULT (I - II) | | | -5 391.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 99 778.00 | |
GL Other interest and similar income | | | | |
GM Reversals of provisions and transfers of expenses | | | 14 848.00 | |
GP Total financial income (V) | | | 114 626.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 125.00 | |
GU Total financial expenses (VI) | | | 125.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 114 501.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 109 110.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 179.00 | -6 873.00 | | 2 179.00 |
HL TOTAL REVENUE (I + III + V + VII) | 114 626.00 | 452.00 | | 114 626.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 695.00 | 16 747.00 | | 7 695.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 106 931.00 | -16 295.00 | | 106 931.00 |
| |
| 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 | 484 082.00 | | 60 430.00 | 484 082.00 |
I3 DECREASES Total Financial Fixed Assets | | 33 398.00 | 511 114.00 | |
I4 DECREASES Grand Total | | 33 398.00 | 511 114.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 484 082.00 | | 60 430.00 | 484 082.00 |
| |
| 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 | 65 534.00 | 65 534.00 | | 65 534.00 |
8B Suppliers and Related Accounts | 2 220.00 | 2 220.00 | | 2 220.00 |
UL Receivables related to investments | 60 430.00 | 60 430.00 | | 60 430.00 |
VI Group and Associates | 709.00 | 709.00 | | 709.00 |
VM Income taxes | 44 282.00 | 44 282.00 | | 44 282.00 |
VQ Other Taxes, Duties, and Similar Debts | 98.00 | 98.00 | | 98.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 104 712.00 | 104 712.00 | | 104 712.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 68 561.00 | 68 561.00 | | 68 561.00 |
