| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | | | 7.00 | |
BB Receivables related to investments | 852 959.00 | 204 176.00 | 648 782.00 | 852 959.00 |
BJ TOTAL (I) | 1 353 709.00 | 204 676.00 | 1 149 032.00 | 1 353 709.00 |
CF Cash and cash equivalents | 3 572.00 | | 3 572.00 | 3 572.00 |
CJ TOTAL (II) | 3 572.00 | | 3 572.00 | 3 572.00 |
CO Grand total (0 to V) | 1 357 280.00 | 204 676.00 | 1 152 604.00 | 1 357 280.00 |
CP Shares due in less than one year | 648 783.00 | | | 648 783.00 |
CU Other investments | 500 750.00 | 500.00 | 500 250.00 | 500 750.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 700.00 | 7 700.00 | | 7 700.00 |
DD Legal reserve (1) | 770.00 | 770.00 | | 770.00 |
DG Other reserves | 163 373.00 | 163 373.00 | | 163 373.00 |
DH Retained earnings | -398 322.00 | -675 507.00 | | -398 322.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 77 467.00 | 277 185.00 | | 77 467.00 |
DL TOTAL (I) | -149 012.00 | -226 479.00 | | -149 012.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 299 002.00 | 1 327 207.00 | | 1 299 002.00 |
DX Trade payables and related accounts | 2 614.00 | 2 751.00 | | 2 614.00 |
EC TOTAL (IV) | 1 301 616.00 | 1 329 959.00 | | 1 301 616.00 |
EE Grand total (I to V) | 1 152 604.00 | 1 103 480.00 | | 1 152 604.00 |
EG Accrued income and payables due within one year | 1 301 616.00 | 1 329 959.00 | | 1 301 616.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 312.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 3 312.00 | |
GG - OPERATING RESULT (I - II) | | | -3 312.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 82 071.00 | |
GL Other interest and similar income | | | 2.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 82 073.00 | |
GQ Financial allocations to depreciation and provisions | | | 1 295.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | 1 295.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 80 778.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 77 467.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 82 073.00 | 283 371.00 | | 82 073.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 607.00 | 6 186.00 | | 4 607.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 77 467.00 | 277 185.00 | | 77 467.00 |
| |
| 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 | 1 303 698.00 | | 108 366.00 | 1 303 698.00 |
I4 DECREASES Grand Total | 58 356.00 | | 1 353 709.00 | 58 356.00 |
IY DECREASES Total Tangible Fixed Assets | 58 356.00 | | 1 353 709.00 | 58 356.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 303 698.00 | | 108 366.00 | 1 303 698.00 |
| |
| 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 | 2 614.00 | 2 614.00 | | 2 614.00 |
UL Receivables related to investments | 852 959.00 | 648 783.00 | 204 176.00 | 852 959.00 |
VI Group and Associates | 1 299 002.00 | 1 299 002.00 | | 1 299 002.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 852 959.00 | 648 783.00 | 204 176.00 | 852 959.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 301 616.00 | 1 301 616.00 | | 1 301 616.00 |
