| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 140 882.00 | | 140 882.00 | 140 882.00 |
BJ TOTAL (I) | 440 232.00 | | 440 232.00 | 440 232.00 |
BZ Other receivables | | | | |
CD Marketable securities | 739 502.00 | 130 655.00 | 608 848.00 | 739 502.00 |
CF Cash and cash equivalents | 9 877.00 | | 9 877.00 | 9 877.00 |
CJ TOTAL (II) | 749 380.00 | 130 655.00 | 618 725.00 | 749 380.00 |
CO Grand total (0 to V) | 1 189 612.00 | 130 655.00 | 1 058 957.00 | 1 189 612.00 |
CU Other investments | 299 350.00 | | 299 350.00 | 299 350.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 281 500.00 | 281 500.00 | | 281 500.00 |
DH Retained earnings | -53 839.00 | -19 712.00 | | -53 839.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 504 865.00 | -34 127.00 | | 504 865.00 |
DL TOTAL (I) | 732 527.00 | 227 661.00 | | 732 527.00 |
DV Miscellaneous Loans and Financial Debts (4) | 324 824.00 | 550 641.00 | | 324 824.00 |
DX Trade payables and related accounts | 1 607.00 | 1 645.00 | | 1 607.00 |
EC TOTAL (IV) | 326 430.00 | 552 286.00 | | 326 430.00 |
EE Grand total (I to V) | 1 058 957.00 | 779 948.00 | | 1 058 957.00 |
EG Accrued income and payables due within one year | 1 607.00 | 534 636.00 | | 1 607.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 001.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 4 001.00 | |
GG - OPERATING RESULT (I - II) | | | -4 001.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 500 360.00 | |
GL Other interest and similar income | | | 28 262.00 | |
GM Reversals of provisions and transfers of expenses | | | 12 301.00 | |
GO Net income from sales of marketable securities | | | 25 617.00 | |
GP Total financial income (V) | | | 566 539.00 | |
GQ Financial allocations to depreciation and provisions | | | 46 475.00 | |
GR Interest and similar expenses | | | 4 182.00 | |
GT Net expenses on sales of marketable securities | | | 6 844.00 | |
GU Total financial expenses (VI) | | | 57 502.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 509 038.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 505 036.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 171.00 | | | 171.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -171.00 | | | -171.00 |
HL TOTAL REVENUE (I + III + V + VII) | 566 539.00 | 96 351.00 | | 566 539.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 61 674.00 | 130 478.00 | | 61 674.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 504 865.00 | -34 127.00 | | 504 865.00 |
| |
| 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 | 304 672.00 | | 135 560.00 | 304 672.00 |
I3 DECREASES Total Financial Fixed Assets | | | 440 232.00 | |
I4 DECREASES Grand Total | | | 440 232.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 304 672.00 | | 135 560.00 | 304 672.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 96 480.00 | 46 475.00 | 12 301.00 | 96 480.00 |
7B Total provisions for depreciation | 96 480.00 | 46 475.00 | 12 301.00 | 96 480.00 |
7C Grand total | 96 480.00 | 46 475.00 | 12 301.00 | 96 480.00 |
UG - Financial | | 46 475.00 | 12 301.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 307 174.00 | | 307 174.00 | 307 174.00 |
8B Suppliers and Related Accounts | 1 607.00 | 1 607.00 | | 1 607.00 |
UL Receivables related to investments | 140 882.00 | | 140 882.00 | 140 882.00 |
VI Group and Associates | 17 650.00 | | 17 650.00 | 17 650.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 140 882.00 | | 140 882.00 | 140 882.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 326 430.00 | 1 607.00 | 324 824.00 | 326 430.00 |
