| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 39 897.00 | | 39 897.00 | 39 897.00 |
BD Other fixed assets | 65.00 | | 65.00 | 65.00 |
BJ TOTAL (I) | 256 032.00 | | 256 032.00 | 256 032.00 |
BZ Other receivables | 8 451.00 | | 8 451.00 | 8 451.00 |
CF Cash and cash equivalents | 6 183.00 | | 6 183.00 | 6 183.00 |
CJ TOTAL (II) | 14 635.00 | | 14 635.00 | 14 635.00 |
CO Grand total (0 to V) | 270 667.00 | | 270 667.00 | 270 667.00 |
CU Other investments | 216 070.00 | | 216 070.00 | 216 070.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 143 380.00 | 143 380.00 | | 143 380.00 |
DD Legal reserve (1) | 14 338.00 | 14 338.00 | | 14 338.00 |
DG Other reserves | 17 481.00 | | | 17 481.00 |
DH Retained earnings | | 20 609.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 408.00 | -3 127.00 | | 5 408.00 |
DL TOTAL (I) | 180 608.00 | 175 199.00 | | 180 608.00 |
DV Miscellaneous Loans and Financial Debts (4) | 89 045.00 | 85 248.00 | | 89 045.00 |
DX Trade payables and related accounts | 1 014.00 | 959.00 | | 1 014.00 |
EC TOTAL (IV) | 90 059.00 | 86 208.00 | | 90 059.00 |
EE Grand total (I to V) | 270 667.00 | 261 408.00 | | 270 667.00 |
EI Including equity loans | 89 045.00 | | | 89 045.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 757.00 | |
GF Total Operating Expenses (II) | | | 1 757.00 | |
GG - OPERATING RESULT (I - II) | | | -1 757.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 8 000.00 | |
GL Other interest and similar income | | | 516.00 | |
GP Total financial income (V) | | | 8 516.00 | |
GR Interest and similar expenses | | | 1 351.00 | |
GU Total financial expenses (VI) | | | 1 351.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7 165.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 408.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 8 516.00 | 286.00 | | 8 516.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 108.00 | 3 414.00 | | 3 108.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 408.00 | -3 127.00 | | 5 408.00 |
| |
| 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 | 244 617.00 | | 11 416.00 | 244 617.00 |
I3 DECREASES Total Financial Fixed Assets | | | 256 033.00 | |
I4 DECREASES Grand Total | | | 256 033.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 244 617.00 | | 11 416.00 | 244 617.00 |
| |
| 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 | 88 920.00 | 88 920.00 | | 88 920.00 |
8B Suppliers and Related Accounts | 1 014.00 | 1 014.00 | | 1 014.00 |
UL Receivables related to investments | 39 897.00 | 39 897.00 | | 39 897.00 |
VI Group and Associates | 125.00 | 125.00 | | 125.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8 452.00 | 8 452.00 | | 8 452.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 48 349.00 | 48 349.00 | | 48 349.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 90 060.00 | 90 060.00 | | 90 060.00 |
