| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 891 266.00 | | 891 266.00 | 891 266.00 |
BJ TOTAL (I) | 5 188 142.00 | | 5 188 142.00 | 5 188 142.00 |
BZ Other receivables | 7 112.00 | | 7 112.00 | 7 112.00 |
CD Marketable securities | 461 820.00 | 6 358.00 | 455 462.00 | 461 820.00 |
CF Cash and cash equivalents | 711 279.00 | | 711 279.00 | 711 279.00 |
CJ TOTAL (II) | 1 180 212.00 | 6 358.00 | 1 173 854.00 | 1 180 212.00 |
CO Grand total (0 to V) | 6 368 354.00 | 6 358.00 | 6 361 997.00 | 6 368 354.00 |
CU Other investments | 4 296 876.00 | | 4 296 876.00 | 4 296 876.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 904 800.00 | | | 3 904 800.00 |
DD Legal reserve (1) | 44 168.00 | | | 44 168.00 |
DG Other reserves | 832 910.00 | | | 832 910.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 397 845.00 | | | 1 397 845.00 |
DL TOTAL (I) | 6 179 722.00 | | | 6 179 722.00 |
DV Miscellaneous Loans and Financial Debts (4) | 156 753.00 | | | 156 753.00 |
DX Trade payables and related accounts | 25 335.00 | | | 25 335.00 |
DY Tax and social security liabilities | 186.00 | | | 186.00 |
EC TOTAL (IV) | 182 274.00 | | | 182 274.00 |
EE Grand total (I to V) | 6 361 997.00 | | | 6 361 997.00 |
EG Accrued income and payables due within one year | 182 274.00 | | | 182 274.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 44 281.00 | |
FX Taxes, duties, and similar payments | | | 4 815.00 | |
GF Total Operating Expenses (II) | | | 49 096.00 | |
GG - OPERATING RESULT (I - II) | | | -49 096.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 473 344.00 | |
GL Other interest and similar income | | | 576.00 | |
GP Total financial income (V) | | | 1 473 920.00 | |
GQ Financial allocations to depreciation and provisions | | | 26 793.00 | |
GU Total financial expenses (VI) | | | 26 793.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 447 127.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 398 031.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 186.00 | | | 186.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 473 920.00 | | | 1 473 920.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 76 075.00 | | | 76 075.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 397 845.00 | | | 1 397 845.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | | 6 358.00 | | |
7B Total provisions for depreciation | | 6 358.00 | | |
7C Grand total | | 6 358.00 | | |
| |
| 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 | 25 335.00 | 25 335.00 | | 25 335.00 |
8E Income Taxes | 186.00 | 186.00 | | 186.00 |
UL Receivables related to investments | 891 266.00 | | 891 266.00 | 891 266.00 |
VC Group and associates | 7 112.00 | 7 112.00 | | 7 112.00 |
VI Group and Associates | 156 753.00 | 156 753.00 | | 156 753.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 898 379.00 | 7 113.00 | 891 266.00 | 898 379.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 182 274.00 | 182 274.00 | | 182 274.00 |
