| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 38 525.00 | | 38 525.00 | 38 525.00 |
BJ TOTAL (I) | 992 369.00 | | 992 369.00 | 992 369.00 |
CD Marketable securities | 40 000.00 | | 40 000.00 | 40 000.00 |
CF Cash and cash equivalents | 59 650.00 | | 59 650.00 | 59 650.00 |
CJ TOTAL (II) | 99 650.00 | | 99 650.00 | 99 650.00 |
CO Grand total (0 to V) | 1 092 018.00 | | 1 092 018.00 | 1 092 018.00 |
CU Other investments | 953 844.00 | | 953 844.00 | 953 844.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 735 000.00 | 735 000.00 | | 735 000.00 |
DB Share, merger, contribution premiums, etc. | 4 471.00 | 4 471.00 | | 4 471.00 |
DD Legal reserve (1) | 52 811.00 | 23 319.00 | | 52 811.00 |
DG Other reserves | 65 527.00 | 65 527.00 | | 65 527.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 42 148.00 | 29 491.00 | | 42 148.00 |
DL TOTAL (I) | 899 956.00 | 857 809.00 | | 899 956.00 |
DU Loans and Debts from Credit Institutions (3) | 182 794.00 | 212 161.00 | | 182 794.00 |
DX Trade payables and related accounts | 976.00 | 1 179.00 | | 976.00 |
DY Tax and social security liabilities | 8 292.00 | 5 109.00 | | 8 292.00 |
EC TOTAL (IV) | 192 062.00 | 218 449.00 | | 192 062.00 |
EE Grand total (I to V) | 1 092 018.00 | 1 076 257.00 | | 1 092 018.00 |
EG Accrued income and payables due within one year | 40 517.00 | 37 532.00 | | 40 517.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 243.00 | |
FR Total operating income (I) | | | 243.00 | |
FW Other purchases and external expenses | | | 1 860.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 1 860.00 | |
GG - OPERATING RESULT (I - II) | | | -1 617.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 53 345.00 | |
GL Other interest and similar income | | | 2 454.00 | |
GP Total financial income (V) | | | 55 798.00 | |
GR Interest and similar expenses | | | 2 526.00 | |
GU Total financial expenses (VI) | | | 2 526.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 53 273.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 51 656.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 9 508.00 | 4 866.00 | | 9 508.00 |
HL TOTAL REVENUE (I + III + V + VII) | 56 041.00 | 52 044.00 | | 56 041.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 894.00 | 22 553.00 | | 13 894.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 42 148.00 | 29 491.00 | | 42 148.00 |
| |
| 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 | 980 024.00 | | 12 345.00 | 980 024.00 |
I3 DECREASES Total Financial Fixed Assets | | | 992 369.00 | |
I4 DECREASES Grand Total | | | 992 369.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 980 024.00 | | 12 345.00 | 980 024.00 |
| |
| 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 | 976.00 | 976.00 | | 976.00 |
8E Income Taxes | 8 292.00 | 8 292.00 | | 8 292.00 |
UL Receivables related to investments | 38 525.00 | | 38 525.00 | 38 525.00 |
VH Loans with a maturity of more than one year at origin | 182 794.00 | 31 249.00 | 120 600.00 | 182 794.00 |
VK Loans repaid during the year | 29 066.00 | | | 29 066.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 38 525.00 | | 38 525.00 | 38 525.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 192 062.00 | 40 517.00 | 120 600.00 | 192 062.00 |
