| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 835.00 | 835.00 | | 835.00 |
BB Receivables related to investments | 475 811.00 | | 475 811.00 | 475 811.00 |
BJ TOTAL (I) | 655 653.00 | 835.00 | 654 817.00 | 655 653.00 |
BX Customers and related accounts | 4 858.00 | | 4 858.00 | 4 858.00 |
BZ Other receivables | 1 786.00 | | 1 786.00 | 1 786.00 |
CF Cash and cash equivalents | 13 616.00 | | 13 616.00 | 13 616.00 |
CJ TOTAL (II) | 20 260.00 | | 20 260.00 | 20 260.00 |
CO Grand total (0 to V) | 675 912.00 | 835.00 | 675 077.00 | 675 912.00 |
CU Other investments | 179 006.00 | | 179 006.00 | 179 006.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 125 200.00 | 125 200.00 | | 125 200.00 |
DB Share, merger, contribution premiums, etc. | 140 800.00 | 140 800.00 | | 140 800.00 |
DD Legal reserve (1) | 12 520.00 | 9 153.00 | | 12 520.00 |
DG Other reserves | 374 102.00 | 372 829.00 | | 374 102.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 475.00 | 4 640.00 | | 9 475.00 |
DL TOTAL (I) | 662 097.00 | 652 622.00 | | 662 097.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 356.00 | 17 664.00 | | 10 356.00 |
DX Trade payables and related accounts | 1 815.00 | 2 520.00 | | 1 815.00 |
DY Tax and social security liabilities | 809.00 | 809.00 | | 809.00 |
EC TOTAL (IV) | 12 980.00 | 20 993.00 | | 12 980.00 |
EE Grand total (I to V) | 675 077.00 | 673 615.00 | | 675 077.00 |
EI Including equity loans | 10 356.00 | | | 10 356.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 865.00 | |
GF Total Operating Expenses (II) | | | 2 865.00 | |
GG - OPERATING RESULT (I - II) | | | -2 865.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 12 340.00 | |
GP Total financial income (V) | | | 12 340.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 12 340.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 475.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 12 340.00 | 6 756.00 | | 12 340.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 865.00 | 2 116.00 | | 2 865.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 475.00 | 4 640.00 | | 9 475.00 |
| |
| 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 | 654 858.00 | | 17 002.00 | 654 858.00 |
I3 DECREASES Total Financial Fixed Assets | | 16 208.00 | 654 817.00 | |
I4 DECREASES Grand Total | | 16 208.00 | 655 653.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 835.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 835.00 | | | 835.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 654 023.00 | | 17 002.00 | 654 023.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 835.00 | | | 835.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 835.00 | | | 835.00 |
| |
| 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 | 1 815.00 | 1 815.00 | | 1 815.00 |
UL Receivables related to investments | 475 811.00 | | 475 811.00 | 475 811.00 |
UX Other trade receivables | 4 858.00 | 4 858.00 | | 4 858.00 |
VB VAT | 1 647.00 | 1 647.00 | | 1 647.00 |
VI Group and Associates | 10 356.00 | 10 356.00 | | 10 356.00 |
VM Income taxes | 139.00 | 139.00 | | 139.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 482 455.00 | 6 644.00 | 475 811.00 | 482 455.00 |
VW VAT | 809.00 | 809.00 | | 809.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 980.00 | 12 980.00 | | 12 980.00 |
