| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 20 717.00 | | 20 717.00 | 20 717.00 |
BJ TOTAL (I) | 108 473.00 | | 108 473.00 | 108 473.00 |
BX Customers and related accounts | 2.00 | | 2.00 | 2.00 |
BZ Other receivables | 56 189.00 | | 56 189.00 | 56 189.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 56 191.00 | | 56 191.00 | 56 191.00 |
CO Grand total (0 to V) | 164 664.00 | | 164 664.00 | 164 664.00 |
CP Shares due in less than one year | 20 717.00 | | | 20 717.00 |
CU Other investments | 87 755.00 | | 87 755.00 | 87 755.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 92 700.00 | 92 700.00 | | 92 700.00 |
DD Legal reserve (1) | 9 270.00 | 9 270.00 | | 9 270.00 |
DF Regulated reserves (1) | 122.00 | 122.00 | | 122.00 |
DH Retained earnings | 47.00 | 37.00 | | 47.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 649.00 | 55 379.00 | | 3 649.00 |
DL TOTAL (I) | 105 789.00 | 157 509.00 | | 105 789.00 |
DV Miscellaneous Loans and Financial Debts (4) | 58 025.00 | 14 083.00 | | 58 025.00 |
DX Trade payables and related accounts | 850.00 | 1 379.00 | | 850.00 |
EC TOTAL (IV) | 58 875.00 | 15 462.00 | | 58 875.00 |
EE Grand total (I to V) | 164 664.00 | 172 972.00 | | 164 664.00 |
EG Accrued income and payables due within one year | 58 875.00 | 15 462.00 | | 58 875.00 |
EI Including equity loans | 58 025.00 | | | 58 025.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 482.00 | |
FR Total operating income (I) | | | 482.00 | |
FW Other purchases and external expenses | | | 3 289.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 3 289.00 | |
GG - OPERATING RESULT (I - II) | | | -2 806.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 8 926.00 | |
GP Total financial income (V) | | | 8 926.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 8 926.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 119.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 44 567.00 | | |
HD Total exceptional income (VII) | | 44 567.00 | | |
HF Exceptional expenses on capital transactions | | 198.00 | | |
HH Total exceptional expenses (VIII) | | 198.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 44 369.00 | | |
HK Income tax | 2 470.00 | 2 039.00 | | 2 470.00 |
HL TOTAL REVENUE (I + III + V + VII) | 9 408.00 | 60 931.00 | | 9 408.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 759.00 | 5 551.00 | | 5 759.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 649.00 | 55 379.00 | | 3 649.00 |
| |
| 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 | 114 908.00 | | 9 404.00 | 114 908.00 |
I3 DECREASES Total Financial Fixed Assets | | 15 840.00 | 108 473.00 | |
I4 DECREASES Grand Total | | 15 840.00 | 108 473.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 114 908.00 | | 9 404.00 | 114 908.00 |
| |
| 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 | 850.00 | 850.00 | | 850.00 |
UL Receivables related to investments | 20 717.00 | 20 717.00 | | 20 717.00 |
UX Other trade receivables | 2.00 | 2.00 | | 2.00 |
VC Group and associates | 52 000.00 | 52 000.00 | | 52 000.00 |
VI Group and Associates | 58 025.00 | 58 025.00 | | 58 025.00 |
VP Miscellaneous | 4 189.00 | 4 189.00 | | 4 189.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 76 909.00 | 76 909.00 | | 76 909.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 58 875.00 | 58 875.00 | | 58 875.00 |
