| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 480.00 | 625.00 | 2 854.00 | 3 480.00 |
BB Receivables related to investments | 13 224.00 | | 13 224.00 | 13 224.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 126 029.00 | 625.00 | 125 403.00 | 126 029.00 |
CF Cash and cash equivalents | 27 127.00 | | 27 127.00 | 27 127.00 |
CJ TOTAL (II) | 27 127.00 | | 27 127.00 | 27 127.00 |
CO Grand total (0 to V) | 153 156.00 | 625.00 | 152 530.00 | 153 156.00 |
CU Other investments | 109 310.00 | | 109 310.00 | 109 310.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 44 139.00 | 17 463.00 | | 44 139.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 239.00 | 26 676.00 | | 27 239.00 |
DL TOTAL (I) | 72 478.00 | 45 239.00 | | 72 478.00 |
DU Loans and Debts from Credit Institutions (3) | 78 786.00 | 94 148.00 | | 78 786.00 |
DX Trade payables and related accounts | 1 266.00 | 1 260.00 | | 1 266.00 |
EC TOTAL (IV) | 80 052.00 | 95 408.00 | | 80 052.00 |
EE Grand total (I to V) | 152 530.00 | 140 647.00 | | 152 530.00 |
EG Accrued income and payables due within one year | 17 151.00 | 17 085.00 | | 17 151.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 707.00 | |
FX Taxes, duties, and similar payments | | | 158.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 497.00 | |
GF Total Operating Expenses (II) | | | 2 362.00 | |
GG - OPERATING RESULT (I - II) | | | -2 362.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 30 615.00 | |
GP Total financial income (V) | | | 30 615.00 | |
GR Interest and similar expenses | | | 1 012.00 | |
GU Total financial expenses (VI) | | | 1 012.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 29 602.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 239.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 30 615.00 | 30 070.00 | | 30 615.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 375.00 | 3 394.00 | | 3 375.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 239.00 | 26 676.00 | | 27 239.00 |
| |
| 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 | 121 398.00 | | 4 631.00 | 121 398.00 |
I3 DECREASES Total Financial Fixed Assets | | | 122 549.00 | |
I4 DECREASES Grand Total | | | 126 029.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 480.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 480.00 | | | 3 480.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 117 918.00 | | 4 631.00 | 117 918.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 128.00 | 497.00 | | 128.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 128.00 | 497.00 | | 128.00 |
| |
| 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 | 1 266.00 | 1 266.00 | | 1 266.00 |
UL Receivables related to investments | 13 224.00 | 13 224.00 | | 13 224.00 |
VH Loans with a maturity of more than one year at origin | 78 786.00 | 15 885.00 | 62 901.00 | 78 786.00 |
VK Loans repaid during the year | 15 303.00 | | | 15 303.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 224.00 | 13 224.00 | | 13 224.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 80 052.00 | 17 151.00 | 62 901.00 | 80 052.00 |
