| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 48 378.00 | | 48 378.00 | 48 378.00 |
BJ TOTAL (I) | 269 368.00 | | 269 368.00 | 269 368.00 |
BZ Other receivables | 28 163.00 | | 28 163.00 | 28 163.00 |
CF Cash and cash equivalents | 19 054.00 | | 19 054.00 | 19 054.00 |
CJ TOTAL (II) | 47 217.00 | | 47 217.00 | 47 217.00 |
CO Grand total (0 to V) | 316 585.00 | | 316 585.00 | 316 585.00 |
CP Shares due in less than one year | 48 378.00 | | | 48 378.00 |
CU Other investments | 220 990.00 | | 220 990.00 | 220 990.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 220 000.00 | 220 000.00 | | 220 000.00 |
DD Legal reserve (1) | 2 200.00 | | | 2 200.00 |
DG Other reserves | 41 153.00 | | | 41 153.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 51 861.00 | 43 353.00 | | 51 861.00 |
DL TOTAL (I) | 315 215.00 | 263 353.00 | | 315 215.00 |
DX Trade payables and related accounts | 600.00 | 600.00 | | 600.00 |
DY Tax and social security liabilities | 770.00 | 945.00 | | 770.00 |
EC TOTAL (IV) | 1 370.00 | 1 545.00 | | 1 370.00 |
EE Grand total (I to V) | 316 585.00 | 264 898.00 | | 316 585.00 |
EG Accrued income and payables due within one year | 1 370.00 | 1 545.00 | | 1 370.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 724.00 | |
GF Total Operating Expenses (II) | | | 724.00 | |
GG - OPERATING RESULT (I - II) | | | -724.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 52 990.00 | |
GL Other interest and similar income | | | 366.00 | |
GP Total financial income (V) | | | 53 356.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 53 356.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 52 631.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 770.00 | 945.00 | | 770.00 |
HL TOTAL REVENUE (I + III + V + VII) | 53 356.00 | 45 195.00 | | 53 356.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 494.00 | 1 842.00 | | 1 494.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 51 861.00 | 43 353.00 | | 51 861.00 |
| |
| 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 | 219 713.00 | | 51 634.00 | 219 713.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 979.00 | 269 368.00 | |
I4 DECREASES Grand Total | | 1 979.00 | 269 368.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 219 713.00 | | 51 634.00 | 219 713.00 |
| |
| 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 | 600.00 | 600.00 | | 600.00 |
8E Income Taxes | 770.00 | 770.00 | | 770.00 |
UL Receivables related to investments | 48 378.00 | 48 378.00 | | 48 378.00 |
VC Group and associates | 335.00 | 335.00 | | 335.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 27 828.00 | 27 828.00 | | 27 828.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 76 541.00 | 76 541.00 | | 76 541.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 370.00 | 1 370.00 | | 1 370.00 |
