| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 164.00 | 505.00 | 659.00 | 1 164.00 |
BB Receivables related to investments | 4 857.00 | | 4 857.00 | 4 857.00 |
BJ TOTAL (I) | 506 857.00 | 505.00 | 506 351.00 | 506 857.00 |
CF Cash and cash equivalents | 118 573.00 | | 118 573.00 | 118 573.00 |
CJ TOTAL (II) | 118 573.00 | | 118 573.00 | 118 573.00 |
CO Grand total (0 to V) | 625 430.00 | 505.00 | 624 925.00 | 625 430.00 |
CU Other investments | 500 834.00 | | 500 834.00 | 500 834.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 250 000.00 | 250 000.00 | | 250 000.00 |
DD Legal reserve (1) | 25 000.00 | 25 000.00 | | 25 000.00 |
DG Other reserves | 168 639.00 | 88 334.00 | | 168 639.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 231.00 | 80 304.00 | | 28 231.00 |
DL TOTAL (I) | 471 871.00 | 443 639.00 | | 471 871.00 |
DU Loans and Debts from Credit Institutions (3) | 88 313.00 | 109 294.00 | | 88 313.00 |
DV Miscellaneous Loans and Financial Debts (4) | 63 860.00 | 63 860.00 | | 63 860.00 |
DX Trade payables and related accounts | 880.00 | 800.00 | | 880.00 |
EC TOTAL (IV) | 153 053.00 | 173 954.00 | | 153 053.00 |
EE Grand total (I to V) | 624 925.00 | 617 594.00 | | 624 925.00 |
EG Accrued income and payables due within one year | 86 151.00 | 21 781.00 | | 86 151.00 |
EI Including equity loans | 63 860.00 | | | 63 860.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 912.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 388.00 | |
GF Total Operating Expenses (II) | | | 2 300.00 | |
GG - OPERATING RESULT (I - II) | | | -2 300.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 33 000.00 | |
GP Total financial income (V) | | | 33 000.00 | |
GR Interest and similar expenses | | | 2 467.00 | |
GU Total financial expenses (VI) | | | 2 467.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 30 532.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 28 231.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 33 000.00 | 82 980.00 | | 33 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 769.00 | 2 676.00 | | 4 769.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 28 231.00 | 80 304.00 | | 28 231.00 |
| |
| 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 | 506 857.00 | | | 506 857.00 |
I3 DECREASES Total Financial Fixed Assets | | | 505 692.00 | |
I4 DECREASES Grand Total | | | 506 857.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 164.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 164.00 | | | 1 164.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 505 692.00 | | | 505 692.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 117.00 | 388.00 | | 117.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 117.00 | 388.00 | | 117.00 |
| |
| 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 | 880.00 | 880.00 | | 880.00 |
UL Receivables related to investments | 4 857.00 | 4 857.00 | | 4 857.00 |
VH Loans with a maturity of more than one year at origin | 88 313.00 | 21 410.00 | 66 902.00 | 88 313.00 |
VI Group and Associates | 63 860.00 | 63 860.00 | | 63 860.00 |
VK Loans repaid during the year | 20 980.00 | | | 20 980.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 857.00 | 4 857.00 | | 4 857.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 153 053.00 | 86 151.00 | 66 902.00 | 153 053.00 |
