| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 015 600.00 | | 1 015 600.00 | 1 015 600.00 |
BZ Other receivables | 131 538.00 | | 131 538.00 | 131 538.00 |
CD Marketable securities | 20 115.00 | | 20 115.00 | 20 115.00 |
CF Cash and cash equivalents | 2 180.00 | | 2 180.00 | 2 180.00 |
CH Prepaid expenses | 599.00 | | 599.00 | 599.00 |
CJ TOTAL (II) | 154 431.00 | | 154 431.00 | 154 431.00 |
CO Grand total (0 to V) | 1 170 031.00 | | 1 170 031.00 | 1 170 031.00 |
CU Other investments | 1 015 600.00 | | 1 015 600.00 | 1 015 600.00 |
| |
| 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 | 874 499.00 | 738 373.00 | | 874 499.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 160 772.00 | 186 126.00 | | 160 772.00 |
DL TOTAL (I) | 1 040 771.00 | 929 999.00 | | 1 040 771.00 |
DU Loans and Debts from Credit Institutions (3) | 103 783.00 | 204 102.00 | | 103 783.00 |
DV Miscellaneous Loans and Financial Debts (4) | 23 389.00 | 13 944.00 | | 23 389.00 |
DX Trade payables and related accounts | 2 007.00 | 2 114.00 | | 2 007.00 |
DY Tax and social security liabilities | | 184.00 | | |
EA Other liabilities | 80.00 | | | 80.00 |
EC TOTAL (IV) | 129 259.00 | 220 344.00 | | 129 259.00 |
EE Grand total (I to V) | 1 170 031.00 | 1 150 343.00 | | 1 170 031.00 |
EG Accrued income and payables due within one year | 129 259.00 | 116 561.00 | | 129 259.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 401.00 | |
FX Taxes, duties, and similar payments | | | 185.00 | |
GF Total Operating Expenses (II) | | | 4 586.00 | |
GG - OPERATING RESULT (I - II) | | | -4 586.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 170 506.00 | |
GP Total financial income (V) | | | 170 506.00 | |
GR Interest and similar expenses | | | 5 148.00 | |
GU Total financial expenses (VI) | | | 5 148.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 165 358.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 160 772.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 170 506.00 | 199 942.00 | | 170 506.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 734.00 | 13 816.00 | | 9 734.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 160 772.00 | 186 126.00 | | 160 772.00 |
| |
| 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 | 1 015 600.00 | | | 1 015 600.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 015 600.00 | |
I4 DECREASES Grand Total | | | 1 015 600.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 015 600.00 | | | 1 015 600.00 |
| |
| 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 | 247.00 | 247.00 | | 247.00 |
8B Suppliers and Related Accounts | 2 007.00 | 2 007.00 | | 2 007.00 |
8K Other liabilities (including liabilities related to repo transactions) | 80.00 | 80.00 | | 80.00 |
VH Loans with a maturity of more than one year at origin | 103 783.00 | 103 783.00 | | 103 783.00 |
VI Group and Associates | 23 142.00 | 23 142.00 | | 23 142.00 |
VJ Loans taken out during the year | 100 318.00 | | | 100 318.00 |
VK Loans repaid during the year | 23 142.00 | | | 23 142.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 131 538.00 | 131 538.00 | | 131 538.00 |
VS Prepaid expenses | 599.00 | 599.00 | | 599.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 132 137.00 | 132 137.00 | | 132 137.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 129 259.00 | 129 259.00 | | 129 259.00 |
