| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 134 359.00 | | 134 359.00 | 134 359.00 |
BJ TOTAL (I) | 2 240 767.00 | | 2 240 767.00 | 2 240 767.00 |
CF Cash and cash equivalents | 3 447.00 | | 3 447.00 | 3 447.00 |
CH Prepaid expenses | 113.00 | | 113.00 | 113.00 |
CJ TOTAL (II) | 3 560.00 | | 3 560.00 | 3 560.00 |
CO Grand total (0 to V) | 2 244 327.00 | | 2 244 327.00 | 2 244 327.00 |
CP Shares due in less than one year | 134 359.00 | | | 134 359.00 |
CU Other investments | 2 106 408.00 | | 2 106 408.00 | 2 106 408.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 830 500.00 | | | 1 830 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 126 785.00 | | | 126 785.00 |
DL TOTAL (I) | 1 957 285.00 | | | 1 957 285.00 |
DU Loans and Debts from Credit Institutions (3) | 260 372.00 | | | 260 372.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25 319.00 | | | 25 319.00 |
DX Trade payables and related accounts | 1 350.00 | | | 1 350.00 |
EC TOTAL (IV) | 287 042.00 | | | 287 042.00 |
EE Grand total (I to V) | 2 244 327.00 | | | 2 244 327.00 |
EG Accrued income and payables due within one year | 48 145.00 | | | 48 145.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 271.00 | |
FX Taxes, duties, and similar payments | | | 276.00 | |
GF Total Operating Expenses (II) | | | 6 547.00 | |
GG - OPERATING RESULT (I - II) | | | -6 547.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 134 681.00 | |
GP Total financial income (V) | | | 134 681.00 | |
GR Interest and similar expenses | | | 1 348.00 | |
GU Total financial expenses (VI) | | | 1 348.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 133 333.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 126 785.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 134 681.00 | | | 134 681.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 895.00 | | | 7 895.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 126 785.00 | | | 126 785.00 |
| |
| 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 | | | 2 240 767.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 2 240 767.00 | |
I4 DECREASES Grand Total | | | 2 240 767.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 2 240 767.00 | |
| |
| 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 | 1 350.00 | 1 350.00 | | 1 350.00 |
UL Receivables related to investments | 134 359.00 | 134 359.00 | | 134 359.00 |
VH Loans with a maturity of more than one year at origin | 260 372.00 | 21 475.00 | 87 334.00 | 260 372.00 |
VI Group and Associates | 25 319.00 | 25 319.00 | | 25 319.00 |
VJ Loans taken out during the year | 269 000.00 | | | 269 000.00 |
VK Loans repaid during the year | 8 810.00 | | | 8 810.00 |
VS Prepaid expenses | 113.00 | 113.00 | | 113.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 134 472.00 | 134 472.00 | | 134 472.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 287 042.00 | 48 145.00 | 87 334.00 | 287 042.00 |
