| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 2 037 134.00 | | 2 037 134.00 | 2 037 134.00 |
BJ TOTAL (I) | 3 885 134.00 | | 3 885 134.00 | 3 885 134.00 |
CF Cash and cash equivalents | 777 833.00 | | 777 833.00 | 777 833.00 |
CJ TOTAL (II) | 777 833.00 | | 777 833.00 | 777 833.00 |
CO Grand total (0 to V) | 4 662 967.00 | | 4 662 967.00 | 4 662 967.00 |
CP Shares due in less than one year | 2 037 134.00 | | | 2 037 134.00 |
CU Other investments | 1 848 000.00 | | 1 848 000.00 | 1 848 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 400 000.00 | 2 400 000.00 | | 2 400 000.00 |
DD Legal reserve (1) | 86 136.00 | 86 136.00 | | 86 136.00 |
DG Other reserves | 951 602.00 | 1 216 553.00 | | 951 602.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 604 803.00 | 607 049.00 | | 604 803.00 |
DL TOTAL (I) | 4 042 541.00 | 4 309 738.00 | | 4 042 541.00 |
DV Miscellaneous Loans and Financial Debts (4) | 611 600.00 | 1 200.00 | | 611 600.00 |
DX Trade payables and related accounts | 1 273.00 | 1 247.00 | | 1 273.00 |
DY Tax and social security liabilities | 7 553.00 | 17.00 | | 7 553.00 |
EC TOTAL (IV) | 620 426.00 | 2 464.00 | | 620 426.00 |
EE Grand total (I to V) | 4 662 967.00 | 4 312 202.00 | | 4 662 967.00 |
EI Including equity loans | 611 600.00 | | | 611 600.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 538.00 | |
FX Taxes, duties, and similar payments | | | 125.00 | |
GF Total Operating Expenses (II) | | | 5 663.00 | |
GG - OPERATING RESULT (I - II) | | | -5 663.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 128 590.00 | |
GP Total financial income (V) | | | 128 590.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 128 590.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 122 927.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 043 324.00 | | | 1 043 324.00 |
HD Total exceptional income (VII) | 1 043 324.00 | | | 1 043 324.00 |
HF Exceptional expenses on capital transactions | 549 600.00 | | | 549 600.00 |
HH Total exceptional expenses (VIII) | 549 600.00 | | | 549 600.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 493 724.00 | | | 493 724.00 |
HK Income tax | 11 848.00 | 4 294.00 | | 11 848.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 171 914.00 | 613 386.00 | | 1 171 914.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 567 111.00 | 6 337.00 | | 567 111.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 604 803.00 | 607 049.00 | | 604 803.00 |
| |
| 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 | 4 311 516.00 | | 128 590.00 | 4 311 516.00 |
I3 DECREASES Total Financial Fixed Assets | | 554 972.00 | 3 885 134.00 | |
I4 DECREASES Grand Total | | 554 972.00 | 3 885 134.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 311 516.00 | | 128 590.00 | 4 311 516.00 |
| |
| 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 | 1 273.00 | 1 273.00 | | 1 273.00 |
8E Income Taxes | 7 553.00 | 7 553.00 | | 7 553.00 |
UL Receivables related to investments | 2 037 134.00 | 2 037 134.00 | | 2 037 134.00 |
VI Group and Associates | 611 600.00 | 611 600.00 | | 611 600.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 037 134.00 | 2 037 134.00 | | 2 037 134.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 620 426.00 | 620 426.00 | | 620 426.00 |
