| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 675 475.00 | | 1 675 475.00 | 1 675 475.00 |
BJ TOTAL (I) | 2 009 140.00 | | 2 009 140.00 | 2 009 140.00 |
BX Customers and related accounts | 10 976.00 | | 10 976.00 | 10 976.00 |
BZ Other receivables | 10 599.00 | | 10 599.00 | 10 599.00 |
CD Marketable securities | 367 248.00 | | 367 248.00 | 367 248.00 |
CF Cash and cash equivalents | 3 856.00 | | 3 856.00 | 3 856.00 |
CJ TOTAL (II) | 392 679.00 | | 392 679.00 | 392 679.00 |
CO Grand total (0 to V) | 2 401 819.00 | | 2 401 819.00 | 2 401 819.00 |
CU Other investments | 333 665.00 | | 333 665.00 | 333 665.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 501 000.00 | 501 000.00 | | 501 000.00 |
DD Legal reserve (1) | 50 100.00 | 50 100.00 | | 50 100.00 |
DG Other reserves | 43 321.00 | 43 321.00 | | 43 321.00 |
DH Retained earnings | 1 740 532.00 | 1 582 995.00 | | 1 740 532.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 366.00 | 157 537.00 | | 22 366.00 |
DL TOTAL (I) | 2 357 319.00 | 2 334 953.00 | | 2 357 319.00 |
DV Miscellaneous Loans and Financial Debts (4) | 37 974.00 | 24 562.00 | | 37 974.00 |
DX Trade payables and related accounts | 4 303.00 | 2 277.00 | | 4 303.00 |
DY Tax and social security liabilities | 1 842.00 | | | 1 842.00 |
EA Other liabilities | 380.00 | 212.00 | | 380.00 |
EC TOTAL (IV) | 44 500.00 | 27 051.00 | | 44 500.00 |
EE Grand total (I to V) | 2 401 819.00 | 2 362 004.00 | | 2 401 819.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 184.00 | |
GF Total Operating Expenses (II) | | | 7 184.00 | |
GG - OPERATING RESULT (I - II) | | | -7 184.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 38 895.00 | |
GL Other interest and similar income | | | 4 123.00 | |
GP Total financial income (V) | | | 43 018.00 | |
GR Interest and similar expenses | | | 7 498.00 | |
GU Total financial expenses (VI) | | | 7 498.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 35 520.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 28 336.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 970.00 | 4 127.00 | | 5 970.00 |
HL TOTAL REVENUE (I + III + V + VII) | 43 018.00 | 177 699.00 | | 43 018.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 652.00 | 20 162.00 | | 20 652.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 366.00 | 157 537.00 | | 22 366.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UL Receivables related to investments | 1 675 475.00 | 1 675 475.00 | | 1 675 475.00 |
UX Other trade receivables | 10 976.00 | 10 976.00 | | 10 976.00 |
VC Group and associates | 10 599.00 | 10 599.00 | | 10 599.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 697 050.00 | 1 697 050.00 | | 1 697 050.00 |
