| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 6 532.00 | | 6 532.00 | 6 532.00 |
BJ TOTAL (I) | 410 143.00 | | 410 143.00 | 410 143.00 |
CF Cash and cash equivalents | 52 247.00 | | 52 247.00 | 52 247.00 |
CJ TOTAL (II) | 52 247.00 | | 52 247.00 | 52 247.00 |
CO Grand total (0 to V) | 462 390.00 | | 462 390.00 | 462 390.00 |
CU Other investments | 403 611.00 | | 403 611.00 | 403 611.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 234 500.00 | | | 234 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 80 663.00 | | | 80 663.00 |
DK Regulated provisions | 1 422.00 | | | 1 422.00 |
DL TOTAL (I) | 316 586.00 | | | 316 586.00 |
DU Loans and Debts from Credit Institutions (3) | 144 450.00 | | | 144 450.00 |
DX Trade payables and related accounts | 1 353.00 | | | 1 353.00 |
EC TOTAL (IV) | 145 804.00 | | | 145 804.00 |
EE Grand total (I to V) | 462 390.00 | | | 462 390.00 |
EG Accrued income and payables due within one year | 26 712.00 | | | 26 712.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 874.00 | |
FX Taxes, duties, and similar payments | | | 125.00 | |
GF Total Operating Expenses (II) | | | 8 999.00 | |
GG - OPERATING RESULT (I - II) | | | -8 999.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 93 032.00 | |
GP Total financial income (V) | | | 93 032.00 | |
GR Interest and similar expenses | | | 1 950.00 | |
GU Total financial expenses (VI) | | | 1 950.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 91 083.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 82 084.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 8 908.00 | | | 8 908.00 |
HD Total exceptional income (VII) | 8 908.00 | | | 8 908.00 |
HF Exceptional expenses on capital transactions | 8 906.00 | | | 8 906.00 |
HG Exceptional depreciation and provisions | 1 422.00 | | | 1 422.00 |
HH Total exceptional expenses (VIII) | 10 329.00 | | | 10 329.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 421.00 | | | -1 421.00 |
HL TOTAL REVENUE (I + III + V + VII) | 101 940.00 | | | 101 940.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 277.00 | | | 21 277.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 80 663.00 | | | 80 663.00 |
| |
| 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 | | | 419 049.00 | |
I3 DECREASES Total Financial Fixed Assets | | 8 906.00 | 410 143.00 | |
I4 DECREASES Grand Total | | 8 906.00 | 410 143.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 419 049.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 1 422.00 | | |
7C Grand total | | 1 422.00 | | |
UJ - Exceptional | | 1 422.00 | | |
| |
| 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 | 1 353.00 | 1 353.00 | | 1 353.00 |
UL Receivables related to investments | 6 532.00 | | 6 532.00 | 6 532.00 |
VH Loans with a maturity of more than one year at origin | 144 450.00 | 25 359.00 | 103 670.00 | 144 450.00 |
VJ Loans taken out during the year | 180 000.00 | | | 180 000.00 |
VK Loans repaid during the year | 35 550.00 | | | 35 550.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 532.00 | | 6 532.00 | 6 532.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 145 804.00 | 26 712.00 | 103 670.00 | 145 804.00 |
