| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 978.00 | 181.00 | 5 797.00 | 5 978.00 |
BJ TOTAL (I) | 2 510 177.00 | 181.00 | 2 509 996.00 | 2 510 177.00 |
BZ Other receivables | 979 001.00 | | 979 001.00 | 979 001.00 |
CF Cash and cash equivalents | 15 380.00 | | 15 380.00 | 15 380.00 |
CJ TOTAL (II) | 994 381.00 | | 994 381.00 | 994 381.00 |
CO Grand total (0 to V) | 3 504 558.00 | 181.00 | 3 504 377.00 | 3 504 558.00 |
CU Other investments | 2 504 199.00 | | 2 504 199.00 | 2 504 199.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 504 200.00 | | | 2 504 200.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 992 276.00 | | | 992 276.00 |
DL TOTAL (I) | 3 496 476.00 | | | 3 496 476.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 340.00 | | | 5 340.00 |
DX Trade payables and related accounts | 1 404.00 | | | 1 404.00 |
DY Tax and social security liabilities | 1 157.00 | | | 1 157.00 |
EC TOTAL (IV) | 7 901.00 | | | 7 901.00 |
EE Grand total (I to V) | 3 504 377.00 | | | 3 504 377.00 |
EG Accrued income and payables due within one year | 7 901.00 | | | 7 901.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 386.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 181.00 | |
GF Total Operating Expenses (II) | | | 6 567.00 | |
GG - OPERATING RESULT (I - II) | | | -6 567.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 000 000.00 | |
GP Total financial income (V) | | | 1 000 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 000 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 993 433.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 157.00 | | | 1 157.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 000 000.00 | | | 1 000 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 724.00 | | | 7 724.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 992 276.00 | | | 992 276.00 |
| |
| 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 | | | 2 510 177.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 2 504 199.00 | |
I4 DECREASES Grand Total | | | 2 510 177.00 | |
IO DECREASES Total including other intangible assets | | | 5 978.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 5 978.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 2 504 199.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 181.00 | | |
PE DEPRECIATION Total including other intangible assets | | 181.00 | | |
| |
| 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 | 1 404.00 | 1 404.00 | | 1 404.00 |
8E Income Taxes | 1 157.00 | 1 157.00 | | 1 157.00 |
VC Group and associates | 979 001.00 | 979 001.00 | | 979 001.00 |
VI Group and Associates | 5 340.00 | 5 340.00 | | 5 340.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 979 001.00 | 979 001.00 | | 979 001.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 901.00 | 7 901.00 | | 7 901.00 |
