| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 146 196.00 | | 146 196.00 | 146 196.00 |
BJ TOTAL (I) | 1 006 287.00 | | 1 006 287.00 | 1 006 287.00 |
BZ Other receivables | 17 748.00 | | 17 748.00 | 17 748.00 |
CF Cash and cash equivalents | 16 795.00 | | 16 795.00 | 16 795.00 |
CJ TOTAL (II) | 34 543.00 | | 34 543.00 | 34 543.00 |
CO Grand total (0 to V) | 1 040 830.00 | | 1 040 830.00 | 1 040 830.00 |
CU Other investments | 860 091.00 | | 860 091.00 | 860 091.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 855 000.00 | | | 855 000.00 |
DH Retained earnings | -4 082.00 | | | -4 082.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 467.00 | | | 15 467.00 |
DK Regulated provisions | 1 296.00 | | | 1 296.00 |
DL TOTAL (I) | 867 681.00 | | | 867 681.00 |
DV Miscellaneous Loans and Financial Debts (4) | 160 515.00 | | | 160 515.00 |
DX Trade payables and related accounts | 1 908.00 | | | 1 908.00 |
DY Tax and social security liabilities | 10 726.00 | | | 10 726.00 |
EC TOTAL (IV) | 173 149.00 | | | 173 149.00 |
EE Grand total (I to V) | 1 040 830.00 | | | 1 040 830.00 |
EG Accrued income and payables due within one year | 173 149.00 | | | 173 149.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 578.00 | |
GF Total Operating Expenses (II) | | | 2 578.00 | |
GG - OPERATING RESULT (I - II) | | | -2 578.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 891.00 | |
GP Total financial income (V) | | | 1 891.00 | |
GR Interest and similar expenses | | | 2 069.00 | |
GU Total financial expenses (VI) | | | 2 069.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -179.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 757.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 432.00 | | | 432.00 |
HH Total exceptional expenses (VIII) | 432.00 | | | 432.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -432.00 | | | -432.00 |
HK Income tax | -18 656.00 | | | -18 656.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 891.00 | | | 1 891.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -13 576.00 | | | -13 576.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 467.00 | | | 15 467.00 |
| |
| 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 | 997 823.00 | | 8 464.00 | 997 823.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 006 287.00 | |
I4 DECREASES Grand Total | | | 1 006 287.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 997 823.00 | | 8 464.00 | 997 823.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 864.00 | 432.00 | | 864.00 |
7C Grand total | 864.00 | 432.00 | | 864.00 |
UJ - Exceptional | | 432.00 | | |
| |
| 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 | 1 908.00 | 1 908.00 | | 1 908.00 |
8E Income Taxes | 10 726.00 | 10 726.00 | | 10 726.00 |
UL Receivables related to investments | 146 196.00 | | 146 196.00 | 146 196.00 |
VC Group and associates | 17 748.00 | 17 748.00 | | 17 748.00 |
VI Group and Associates | 160 515.00 | 160 515.00 | | 160 515.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 163 944.00 | 17 748.00 | 146 196.00 | 163 944.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 173 149.00 | 173 149.00 | | 173 149.00 |
