| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 090.00 | | 1 090.00 | 1 090.00 |
BD Other fixed assets | 45.00 | | 45.00 | 45.00 |
BJ TOTAL (I) | 121 136.00 | | 121 136.00 | 121 136.00 |
CD Marketable securities | 13 283.00 | | 13 283.00 | 13 283.00 |
CF Cash and cash equivalents | 1 072.00 | | 1 072.00 | 1 072.00 |
CJ TOTAL (II) | 14 355.00 | | 14 355.00 | 14 355.00 |
CO Grand total (0 to V) | 135 491.00 | | 135 491.00 | 135 491.00 |
CS Evaluated investments - equity method | 120 000.00 | | 120 000.00 | 120 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 22 928.00 | 10 833.00 | | 22 928.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 605.00 | 12 094.00 | | 16 605.00 |
DL TOTAL (I) | 45 033.00 | 28 428.00 | | 45 033.00 |
DU Loans and Debts from Credit Institutions (3) | 75 911.00 | 92 672.00 | | 75 911.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 000.00 | 20 000.00 | | 14 000.00 |
DX Trade payables and related accounts | 480.00 | 480.00 | | 480.00 |
DY Tax and social security liabilities | 67.00 | | | 67.00 |
EC TOTAL (IV) | 90 458.00 | 113 152.00 | | 90 458.00 |
EE Grand total (I to V) | 135 491.00 | 141 580.00 | | 135 491.00 |
EI Including equity loans | 14 000.00 | | | 14 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 458.00 | |
FX Taxes, duties, and similar payments | | | 67.00 | |
GF Total Operating Expenses (II) | | | 2 525.00 | |
GG - OPERATING RESULT (I - II) | | | -2 525.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 20 518.00 | |
GL Other interest and similar income | | | 15.00 | |
GP Total financial income (V) | | | 20 533.00 | |
GR Interest and similar expenses | | | 1 402.00 | |
GU Total financial expenses (VI) | | | 1 402.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 19 131.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 605.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 77.00 | | |
HD Total exceptional income (VII) | | 77.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 77.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 20 533.00 | 15 827.00 | | 20 533.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 928.00 | 3 733.00 | | 3 928.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 605.00 | 12 094.00 | | 16 605.00 |
| |
| 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 | 121 061.00 | | 75.00 | 121 061.00 |
I3 DECREASES Total Financial Fixed Assets | | | 121 136.00 | |
I4 DECREASES Grand Total | | | 121 136.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 121 061.00 | | 75.00 | 121 061.00 |
| |
| 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 | 480.00 | 480.00 | | 480.00 |
UL Receivables related to investments | 1 090.00 | | 1 090.00 | 1 090.00 |
VG Loans with a maturity of up to one year at origin | 75 911.00 | 17 039.00 | 58 871.00 | 75 911.00 |
VI Group and Associates | 14 000.00 | 14 000.00 | | 14 000.00 |
VK Loans repaid during the year | 16 760.00 | | | 16 760.00 |
VQ Other Taxes, Duties, and Similar Debts | 67.00 | 67.00 | | 67.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 090.00 | | 1 090.00 | 1 090.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 90 458.00 | 31 586.00 | 58 871.00 | 90 458.00 |
