| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 82 109.00 | | 82 109.00 | 82 109.00 |
BJ TOTAL (I) | 213 127.00 | | 213 127.00 | 213 127.00 |
BZ Other receivables | 9 709.00 | | 9 709.00 | 9 709.00 |
CD Marketable securities | 175 905.00 | | 175 905.00 | 175 905.00 |
CF Cash and cash equivalents | 18 759.00 | | 18 759.00 | 18 759.00 |
CJ TOTAL (II) | 204 373.00 | | 204 373.00 | 204 373.00 |
CO Grand total (0 to V) | 417 500.00 | | 417 500.00 | 417 500.00 |
CP Shares due in less than one year | 82 109.00 | | | 82 109.00 |
CU Other investments | 131 018.00 | | 131 018.00 | 131 018.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 308 349.00 | 277 557.00 | | 308 349.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 60 269.00 | 45 092.00 | | 60 269.00 |
DL TOTAL (I) | 412 618.00 | 366 649.00 | | 412 618.00 |
DV Miscellaneous Loans and Financial Debts (4) | 792.00 | 452.00 | | 792.00 |
DX Trade payables and related accounts | 4 090.00 | 5 432.00 | | 4 090.00 |
EC TOTAL (IV) | 4 882.00 | 5 884.00 | | 4 882.00 |
EE Grand total (I to V) | 417 500.00 | 372 533.00 | | 417 500.00 |
EG Accrued income and payables due within one year | 4 882.00 | 5 884.00 | | 4 882.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 099.00 | |
GF Total Operating Expenses (II) | | | 6 099.00 | |
GG - OPERATING RESULT (I - II) | | | -6 099.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 61 354.00 | |
GL Other interest and similar income | | | 5 433.00 | |
GP Total financial income (V) | | | 66 786.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 66 786.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 60 687.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 39.00 | 12.00 | | 39.00 |
HD Total exceptional income (VII) | 39.00 | 12.00 | | 39.00 |
HE Exceptional expenses on management operations | | 12.00 | | |
HH Total exceptional expenses (VIII) | | 12.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 39.00 | | | 39.00 |
HK Income tax | 457.00 | -972.00 | | 457.00 |
HL TOTAL REVENUE (I + III + V + VII) | 66 825.00 | 50 133.00 | | 66 825.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 556.00 | 5 041.00 | | 6 556.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 60 269.00 | 45 092.00 | | 60 269.00 |
| |
| 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 | 208 573.00 | | 77 167.00 | 208 573.00 |
I3 DECREASES Total Financial Fixed Assets | | 72 612.00 | 213 127.00 | |
I4 DECREASES Grand Total | | 72 612.00 | 213 127.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 208 573.00 | | 77 167.00 | 208 573.00 |
| |
| 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 | 4 090.00 | 4 090.00 | | 4 090.00 |
UL Receivables related to investments | 82 109.00 | 82 109.00 | | 82 109.00 |
VC Group and associates | 328.00 | 328.00 | | 328.00 |
VI Group and Associates | 792.00 | 792.00 | | 792.00 |
VM Income taxes | 9 381.00 | 9 381.00 | | 9 381.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 91 819.00 | 91 819.00 | | 91 819.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 882.00 | 4 882.00 | | 4 882.00 |
