| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 291 182.00 | | 1 291 182.00 | 1 291 182.00 |
BJ TOTAL (I) | 1 772 878.00 | | 1 772 878.00 | 1 772 878.00 |
BZ Other receivables | 8 642.00 | | 8 642.00 | 8 642.00 |
CF Cash and cash equivalents | 4 536.00 | | 4 536.00 | 4 536.00 |
CJ TOTAL (II) | 13 178.00 | | 13 178.00 | 13 178.00 |
CO Grand total (0 to V) | 1 786 056.00 | | 1 786 056.00 | 1 786 056.00 |
CP Shares due in less than one year | 1 291 030.00 | | | 1 291 030.00 |
CU Other investments | 481 696.00 | | 481 696.00 | 481 696.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 43 200.00 | 43 200.00 | | 43 200.00 |
DD Legal reserve (1) | 4 320.00 | 4 320.00 | | 4 320.00 |
DG Other reserves | 1 567 822.00 | 1 435 377.00 | | 1 567 822.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 164 630.00 | 175 646.00 | | 164 630.00 |
DL TOTAL (I) | 1 779 971.00 | 1 658 543.00 | | 1 779 971.00 |
DX Trade payables and related accounts | 5 950.00 | 5 508.00 | | 5 950.00 |
DY Tax and social security liabilities | 135.00 | 135.00 | | 135.00 |
EC TOTAL (IV) | 6 085.00 | 5 643.00 | | 6 085.00 |
EE Grand total (I to V) | 1 786 056.00 | 1 664 186.00 | | 1 786 056.00 |
EG Accrued income and payables due within one year | 6 085.00 | 5 643.00 | | 6 085.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 024.00 | |
GF Total Operating Expenses (II) | | | 7 024.00 | |
GG - OPERATING RESULT (I - II) | | | -7 024.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 175 140.00 | |
GP Total financial income (V) | | | 175 140.00 | |
GR Interest and similar expenses | | | 5.00 | |
GU Total financial expenses (VI) | | | 5.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 175 135.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 168 111.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 481.00 | 4 514.00 | | 3 481.00 |
HL TOTAL REVENUE (I + III + V + VII) | 175 140.00 | 186 627.00 | | 175 140.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 510.00 | 10 981.00 | | 10 510.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 164 630.00 | 175 646.00 | | 164 630.00 |
| |
| 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 | 1 631 923.00 | | 140 955.00 | 1 631 923.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 772 878.00 | |
I4 DECREASES Grand Total | | | 1 772 878.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 631 923.00 | | 140 955.00 | 1 631 923.00 |
| |
| 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 | 5 950.00 | 5 950.00 | | 5 950.00 |
UL Receivables related to investments | 1 291 182.00 | 1 291 030.00 | 152.00 | 1 291 182.00 |
VI Group and Associates | 135.00 | 135.00 | | 135.00 |
VM Income taxes | 8 642.00 | 8 642.00 | | 8 642.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 299 824.00 | 1 299 672.00 | 152.00 | 1 299 824.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 085.00 | 6 085.00 | | 6 085.00 |
